Valuation KITZ Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-14 EDT			5-day change	1st Jan Change
2,072.00 ^JPY	-0.43%		-0.91%	+19.15%

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	180,167	-	-
Change	-	10.88%	52.88%	-8.6%	52.94%	19.12%	-	-
Enterprise Value (EV)	74,749	83,322	115,756	102,941	159,311	180,167	180,167	180,167
Change	-	11.47%	38.93%	-11.07%	54.76%	13.09%	0%	0%
P/E	12.9x	8.27x	10.2x	8.57x	13.2x	12.6x	11.3x	11.3x
PBR	0.79x	0.79x	1.07x	0.91x	1.28x	1.4x	1.3x	1.23x
PEG	-	0.1x	0.4x	0.7x	-22.16x	0.5x	1x	16.53x
Capitalization / Revenue	0.47x	0.44x	0.65x	0.57x	0.86x	0.88x	0.82x	0.78x
EV / Revenue	0x	0x	0x	0x	0x	0.88x	0.82x	0.78x
EV / EBITDA	-	0x	0x	0x	0x	6.67x	5.81x	-
EV / EBIT	0x	0x	0x	0x	0x	9.36x	8.19x	8.19x
EV / FCF	-	0x	0x	0x	-	16.8x	12.3x	-
FCF Yield	-	1.51%	7.95%	7.82%	-	5.94%	8.16%	-
Dividend per Share ²	20	33	41	46	53	62	69	74
Rate of return	2.81%	4.18%	3.4%	4.05%	3.05%	2.99%	3.33%	3.57%
EPS ²	55.26	95.35	118.1	132.6	131.8	163.9	182.8	184.1
Distribution rate	36.2%	34.6%	34.7%	34.7%	40.2%	37.8%	37.7%	40.2%
Net sales ¹	135,790	159,914	166,941	172,042	176,682	205,000	220,000	230,000
EBITDA ¹	-	17,977	21,070	21,346	22,605	27,000	31,000	-
EBIT ¹	8,990	11,051	13,687	14,220	15,454	19,250	22,000	22,000
Net income ¹	4,954	8,549	10,591	11,824	11,465	14,250	15,900	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	2,072.00	2,072.00	2,072.00
Nbr of stocks (in thousands)	89,643	89,700	89,715	86,976	86,972	86,953	-	-
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	12.7x	-	-	2.98%	1.14B
VAT GROUP AG	61.51x	14.81x	44.01x	1.28%	24.05B
ZHEJIANG SANHUA INTELLIGENT CONTROLS CO.,LTD	34.92x	4.12x	21.62x	1.02%	22.87B
WATTS WATER TECHNOLOGIES, INC.	30.27x	4.35x	19.19x	0.63%	12.79B
NEWAY VALVE (SUZHOU) CO., LTD.	22.09x	4.56x	16.53x	2.62%	6.09B
HELIOS TECHNOLOGIES, INC.	34.4x	3.21x	15.76x	0.59%	2.67B
JIANGSU SHENTONG VALVE CO., LTD.	18.19x	2.86x	10.37x	1.65%	1.05B
SUFA TECHNOLOGY INDUSTRY CO., LTD., CNNC	39.16x	-	-	0.4%	1B
Average	31.66x	5.65x	21.24x	1.4%	8.96B
Weighted average by Cap.	41.37x	7.84x	28.07x	1.19%