Valuation KOA Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-10 EDT			5-day change	1st Jan Change
2,170.00 ^JPY	+1.97%		-1.36%	+58.16%

07-23	KOA Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Full Year Ending March 31, 2027	CI
07-23	KOA Corporation Revises Dividend Guidance for the Second Quarter Ending September 30, 2026 and Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	53,149	68,292	54,158	34,705	53,703	80,588	-	-
Change	-	28.49%	-20.7%	-35.92%	54.74%	50.06%	-	-
Enterprise Value (EV) ¹	36,810	55,678	54,016	52,562	70,119	99,443	97,222	93,975
Change	-	51.26%	-2.99%	-2.69%	33.4%	41.82%	-2.23%	-3.34%
P/E	11.1x	9.27x	19.6x	133x	13.6x	9.48x	17x	15.3x
PBR	0.79x	0.93x	0.69x	0.44x	0.61x	0.84x	0.87x	0.84x
PEG	-	0.2x	-0.3x	-1.5x	0x	0x	-0.4x	1.5x
Capitalization / Revenue	0.82x	0.91x	0.84x	0.54x	0.74x	0.9x	0.93x	0.85x
EV / Revenue	0.57x	0.74x	0.83x	0.82x	0.97x	1.1x	1.12x	1x
EV / EBITDA	3.98x	3.9x	6.58x	7.47x	6.57x	9.56x	7.78x	6.53x
EV / EBIT	6.43x	5.45x	16.3x	44.7x	19.2x	16.6x	15.4x	12.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	36	50	50	40	32	63	46.5	51.5
Rate of return	2.51%	2.71%	3.42%	4.28%	2.21%	2.9%	2.14%	2.37%
EPS ²	129.1	198.8	74.66	7.02	106.4	228.9	128	141.4
Distribution rate	27.9%	25.2%	67%	570%	30.1%	27.5%	36.3%	36.4%
Net sales ¹	64,955	75,072	64,835	64,120	72,287	90,000	86,984	94,300
EBITDA ¹	9,246	14,290	8,203	7,036	10,670	10,400	12,500	14,400
EBIT ¹	5,721	10,222	3,313	1,176	3,646	6,000	6,295	7,500
Net income ¹	4,771	7,367	2,769	260	3,951	8,500	4,754	5,250
Net Debt ¹	-16,339	-12,614	-142	17,857	16,416	18,855	16,634	13,387
Reference price ²	1,437.00	1,842.00	1,460.00	935.00	1,446.00	2,170.00	2,170.00	2,170.00
Nbr of stocks (in thousands)	36,986	37,075	37,095	37,118	37,139	37,137	-	-
Announcement Date	4/22/22	4/25/23	4/23/24	4/23/25	4/24/26	-	-	-

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.($)
KOA CORPORATION	9.3x	1.09x	9.41x	2.96%	515M
AMPHENOL CORPORATION	31.96x	5.95x	18.21x	0.7%	201B
HON HAI PRECISION INDUSTRY CO., LTD.	13.52x	0.31x	6.81x	3.71%	112B
EOPTOLINK TECHNOLOGY INC., LTD.	27.01x	9.71x	19.71x	0.47%	86.19B
MURATA MANUFACTURING CO., LTD.	36.01x	5.81x	18.93x	0.98%	84.49B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	68.2x	7.21x	33.68x	0.21%	77.23B
LUXSHARE PRECISION INDUSTRY CO., LTD.	20.03x	1.18x	13.58x	0.66%	67.39B
TE CONNECTIVITY PLC	18.65x	3.17x	12.05x	1.43%	59.26B
COHERENT CORP.	40.99x	5.75x	21.67x	0.01%	59.43B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	63.68x	28.61x	63.6x	0.41%	41.95B
Average	32.94x	6.88x	21.77x	1.16%	78.92B
Weighted average by Cap.	33.11x	6.24x	20.15x	1.07%