Company Valuation: KLASS Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025
Market Cap 1 3,386 2,647 2,997 2,183 2,383
Change - -21.82% 13.24% -27.16% 9.14%
Enterprise Value (EV) 1 4,860 5,023 6,159 4,842 4,938
Change - 3.36% 22.62% -21.38% 1.97%
P/E 17.9x 18.5x 29.4x 28.7x 13.8x
PBR 1.22x 0.93x 1.03x 0.74x 0.75x
PEG - -0.8x -1x -1.1x 0x
Capitalization / Revenue 0.37x 0.27x 0.3x 0.22x 0.25x
EV / Revenue 0.53x 0.52x 0.62x 0.5x 0.52x
EV / EBITDA 11.7x 11.6x 10.9x 13.5x 10.9x
EV / EBIT 17.4x 22x 19.6x 42.1x 18.4x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 10 10 10 10 10
Rate of return 1.59% 2.04% 1.8% 2.47% 2.26%
EPS 2 35.06 26.53 18.92 14.1 31.98
Distribution rate 28.5% 37.7% 52.9% 70.9% 31.3%
Net sales 1 9,169 9,681 9,888 9,781 9,569
EBITDA 1 416 433 565 359 455
EBIT 1 280 228 315 115 268
Net income 1 189 143 102 76 172
Net Debt 1 1,474 2,376 3,162 2,659 2,555
Reference price 2 628.00 491.00 556.00 405.00 442.00
Nbr of stocks (in thousands) 5,391 5,391 5,391 5,391 5,391
Announcement Date 12/24/21 12/23/22 12/22/23 12/23/24 12/22/25
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.33M
31.17x5.43x19.64x0.83% 123B
27.27x5.02x17.59x2.2% 35.34B
20.58x1.76x12.67x2.28% 29.94B
29.51x3.95x14.91x0.11% 29.01B
19.63x3.36x10.74x1.55% 27.09B
20.75x3.01x12.98x1.13% 25.31B
22.41x2.74x11.82x1.68% 23.97B
97.35x34.3x75.16x0.44% 23.66B
26.2x3.28x16.03x1.73% 23.25B
Average 32.76x 6.98x 21.28x 1.33% 34.05B
Weighted average by Cap. 31.64x 6.26x 20.27x 1.21%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 6233 Stock
  4. Valuation KLASS Corporation