Valuation KITZ Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-09-29 EDT			5-day change	1st Jan Change
2,002.00 ^JPY	+0.15%		+0.45%	+15.12%

08-07	Kitz Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
08-07	KITZ Corporation Declares Cash Dividend for the Second Quarter Ended June 30, 2026, Payable on September 18, 2026; Revises Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	63,826	70,773	108,197	98,892	151,245	173,928	-	-
Change	-	10.88%	52.88%	-8.6%	52.94%	15%	-	-
Enterprise Value (EV)	74,749	83,322	115,756	102,941	159,311	173,928	173,928	173,928
Change	-	11.47%	38.93%	-11.07%	54.76%	9.18%	0%	0%
P/E	12.9x	8.27x	10.2x	8.57x	13.2x	12.2x	11.1x	10.9x
PBR	0.79x	0.79x	1.07x	0.91x	1.28x	1.35x	1.25x	1.19x
PEG	-	0.1x	0.4x	0.7x	-22.16x	0.5x	1.18x	4.84x
Capitalization / Revenue	0.47x	0.44x	0.65x	0.57x	0.86x	0.83x	0.76x	0.74x
EV / Revenue	0x	0x	0x	0x	0x	0.83x	0.76x	0.74x
EV / EBITDA	-	0x	0x	0x	0x	6.69x	5.8x	-
EV / EBIT	0x	0x	0x	0x	0x	9.28x	8.09x	7.91x
EV / FCF	-	0x	0x	0x	-	-64.4x	12.4x	-
FCF Yield	-	1.51%	7.95%	7.82%	-	-1.55%	8.05%	-
Dividend per Share ²	20	33	41	46	53	63	69	74
Rate of return	2.81%	4.18%	3.4%	4.05%	3.05%	3.15%	3.45%	3.7%
EPS ²	55.26	95.35	118.1	132.6	131.8	164.4	179.8	183.9
Distribution rate	36.2%	34.6%	34.7%	34.7%	40.2%	38.3%	38.4%	40.2%
Net sales ¹	135,790	159,914	166,941	172,042	176,682	210,000	230,000	235,000
EBITDA ¹	-	17,977	21,070	21,346	22,605	26,000	30,000	-
EBIT ¹	8,990	11,051	13,687	14,220	15,454	18,750	21,500	22,000
Net income ¹	4,954	8,549	10,591	11,824	11,465	14,300	15,650	16,000
Net Debt	10,923	12,549	7,559	4,049	8,066	-	-	-
Reference price ²	712.00	789.00	1,206.00	1,137.00	1,739.00	1,999.00	1,999.00	1,999.00
Nbr of stocks (in thousands)	89,643	89,700	89,715	86,976	86,972	87,007	-	-
Announcement Date	2/10/22	2/13/23	2/13/24	2/13/25	2/12/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KITZ CORPORATION	12.16x	-	-	3.15%	1.1B
VAT GROUP AG	62.1x	14.88x	44.38x	1.26%	23.57B
ZHEJIANG SANHUA INTELLIGENT CONTROLS CO.,LTD	33.68x	3.82x	19.92x	1.06%	21.09B
WATTS WATER TECHNOLOGIES, INC.	28.41x	4.05x	17.91x	0.67%	11.95B
NEWAY VALVE (SUZHOU) CO., LTD.	18.16x	3.66x	13.31x	3.05%	4.94B
HELIOS TECHNOLOGIES, INC.	29.28x	2.77x	13.44x	0.7%	2.27B
JIANGSU SHENTONG VALVE CO., LTD.	18.15x	2.85x	10.35x	1.66%	1.05B
SUFA TECHNOLOGY INDUSTRY CO., LTD., CNNC	40.1x	-	-	0.37%	916M
Average	30.25x	5.34x	19.89x	1.49%	8.36B
Weighted average by Cap.	40.94x	7.82x	27.55x	1.23%