Stock 6498 KITZ CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials KITZ Corporation

Equities

6498

JP3240700009

Industrial Machinery & Equipment

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-04-30 EDT 		5-day change 1st Jan Change
1,344 JPY +1.97% Intraday chart for KITZ Corporation +3.23% +11.44%
02-28 Kitz to Distribute 23 Yen Dividend Per Share from Profit Surplus MT
02-27 KITZ Corporation Announces Cash Dividend for the Fiscal Year Ended December 31, 2023, Payable on March 11, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 71,720 56,207 63,826 70,773 108,197 120,483 - -
Enterprise Value (EV) 1 91,516 70,753 74,749 83,322 115,756 120,483 120,483 120,483
P/E ratio 13.2 x 26.8 x 12.9 x 8.27 x 10.2 x 10.7 x 9.89 x 9.54 x
Yield 2.58% 1.44% 2.81% 4.18% 3.4% 3.3% 3.57% 3.72%
Capitalization / Revenue 0.52 x 0.67 x 0.47 x 0.44 x 0.65 x 0.69 x 0.66 x 0.62 x
EV / Revenue 0.52 x 0.67 x 0.47 x 0.44 x 0.65 x 0.69 x 0.66 x 0.62 x
EV / EBITDA 4.28 x 6.41 x - 3.94 x 5.14 x 5.43 x 5.13 x -
EV / FCF 89.1 x 7.35 x - 66.1 x 12.6 x 12.4 x 10.7 x -
FCF Yield 1.12% 13.6% - 1.51% 7.95% 8.05% 9.38% -
Price to Book 0.98 x 0.76 x 0.79 x 0.79 x 1.07 x 1.09 x 1.02 x 0.95 x
Nbr of stocks (in thousands) 92,662 89,644 89,643 89,700 89,715 89,645 - -
Reference price 2 774.0 627.0 712.0 789.0 1,206 1,318 1,318 1,318
Announcement Date 19-05-13 21-02-12 22-02-10 23-02-13 24-02-13 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 136,637 84,245 135,790 159,914 166,941 174,000 182,500 195,000
EBITDA 1 16,763 8,771 - 17,977 21,070 22,200 23,500 -
EBIT 1 11,713 3,751 8,990 11,051 13,687 15,100 16,250 17,000
Operating Margin 8.57% 4.45% 6.62% 6.91% 8.2% 8.68% 8.9% 8.72%
Earnings before Tax (EBT) 9,108 3,239 7,705 12,004 15,282 - - -
Net income 1 5,625 2,113 4,954 8,549 10,591 11,100 11,950 12,400
Net margin 4.12% 2.51% 3.65% 5.35% 6.34% 6.38% 6.55% 6.36%
EPS 2 58.50 23.38 55.26 95.35 118.1 123.8 133.2 138.2
Free Cash Flow 1 805 7,645 - 1,070 8,600 9,700 11,300 -
FCF margin 0.59% 9.07% - 0.67% 5.15% 5.57% 6.19% -
FCF Conversion (EBITDA) 4.8% 87.16% - 5.95% 40.82% 43.69% 48.09% -
FCF Conversion (Net income) 14.31% 361.81% - 12.52% 81.2% 87.39% 94.56% -
Dividend per Share 2 20.00 9.000 20.00 33.00 41.00 43.50 47.00 49.00
Announcement Date 19-05-13 21-02-12 22-02-10 23-02-13 24-02-13 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2021 Q3 2022 Q1 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 68,856 - 63,117 34,730 36,750 76,932 41,327 - - 39,241 42,033 81,274 42,084 43,583 85,667 41,000 44,000 85,000 44,000 46,000 90,000
EBITDA - - - - - - - - - - - - - - - - - - - - -
EBIT 1 5,900 - 3,902 2,621 2,721 5,599 2,926 - - 3,496 3,076 6,572 4,130 2,985 7,115 3,000 4,000 7,000 4,000 4,000 8,000
Operating Margin 8.57% - 6.18% 7.55% 7.4% 7.28% 7.08% - - 8.91% 7.32% 8.09% 9.81% 6.85% 8.31% 7.32% 9.09% 8.24% 9.09% 8.7% 8.89%
Earnings before Tax (EBT) - - 3,614 2,605 2,826 6,100 3,352 - - 4,906 - 8,114 4,279 - - - - - - - -
Net income 1,699 - 2,063 1,764 1,866 4,147 2,341 - - 3,376 - 5,485 3,042 - - - - - - - -
Net margin 2.47% - 3.27% 5.08% 5.08% 5.39% 5.66% - - 8.6% - 6.75% 7.23% - - - - - - - -
EPS - - 23.01 19.69 20.83 46.27 26.10 - - 37.66 - 61.16 33.91 - - - - - - - -
Dividend per Share - 5.000 9.000 - - 15.00 - 18.00 18.00 - - 18.00 - - 23.00 - - - - - -
Announcement Date 19-05-13 20-08-11 21-08-04 21-11-10 22-05-09 22-08-04 22-11-09 23-02-13 23-02-13 23-05-15 23-08-07 23-08-07 23-11-08 24-02-13 24-02-13 - - - - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 19,796 14,546 10,923 12,549 7,559 - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) 1.181 x 1.658 x - 0.6981 x 0.3588 x - - -
Free Cash Flow 1 805 7,645 - 1,070 8,600 9,700 11,300 -
ROE (net income / shareholders' equity) 7.4% 2.83% 6.4% 10% 11.1% 10.7% 10.9% -
ROA (Net income/ Total Assets) 8.94% 1.53% - 8.14% 9.05% 6.6% 6.9% -
Assets 1 62,921 137,870 - 105,040 116,984 168,182 173,188 -
Book Value Per Share 2 794.0 829.0 897.0 1,003 1,124 1,205 1,293 1,386
Cash Flow per Share 107.0 111.0 130.0 171.0 199.0 - - -
Capex 7,597 2,876 4,949 8,130 10,114 - - -
Capex / Sales 5.56% 3.41% 3.64% 5.08% 6.06% - - -
Announcement Date 19-05-13 21-02-12 22-02-10 23-02-13 24-02-13 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for KITZ Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
1,318 JPY
Average target price
1,500 JPY
Spread / Average Target
+13.81%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Industrial Valve Manufacturing

1st Jan change Capi.
KITZ CORPORATION Stock KITZ Corporation
+11.44% 754M
VAT GROUP AG Stock VAT Group AG
+10.72% 15.22B
ZHEJIANG SANHUA INTELLIGENT CONTROLS CO.,LTD Stock Zhejiang Sanhua Intelligent Controls Co.,Ltd
-22.89% 11.22B
CRANE COMPANY Stock Crane Company
+21.61% 8.24B
WATTS WATER TECHNOLOGIES, INC. Stock Watts Water Technologies, Inc.
-3.51% 6.74B
NEWAY VALVE (SUZHOU) CO., LTD. Stock Neway Valve (Suzhou) Co., Ltd.
+34.05% 1.95B
HELIOS TECHNOLOGIES, INC. Stock Helios Technologies, Inc.
+1.08% 1.54B
SUFA TECHNOLOGY INDUSTRY CO., LTD., CNNC Stock SUFA Technology Industry Co., Ltd., CNNC
+26.62% 978M
JIANGSU SHENTONG VALVE CO., LTD. Stock Jiangsu Shentong Valve Co., Ltd.
+6.19% 890M
OMEGA FLEX, INC. Stock Omega Flex, Inc.
-4.30% 681M
Industrial Valve Manufacturing
  1. Stock Market
  2. Equities
  3. 6498 Stock
  4. Financials KITZ Corporation