|
Market Closed -
Japan Exchange
02:30:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 1,257.00 JPY | -1.41% |
|
-1.80% | -2.56% |
| 04-14 | Nigeria police arrest 33-member gang over Kwara church abductions | RE |
| 25-07-31 | Kogi Corporation Reports Earnings Results for the First Quarter Ended June 30, 2025 | CI |
Company Valuation: Kogi Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4,024 | 3,251 | 3,397 | 4,781 | 4,234 | 4,621 |
| Change | - | -19.19% | 4.49% | 40.71% | -11.42% | 9.14% |
| Enterprise Value (EV) 1 | 9,129 | 9,284 | 10,789 | 14,133 | 10,157 | 11,262 |
| Change | - | 1.71% | 16.21% | 30.99% | -28.13% | 10.88% |
| P/E | 14.1x | 75.6x | 7.31x | 8.88x | 5.3x | 9.82x |
| PBR | 0.37x | 0.29x | 0.29x | 0.35x | 0.29x | 0.3x |
| PEG | - | -0.9x | 0x | 0.6x | 0.1x | -0.2x |
| Capitalization / Revenue | 0.22x | 0.14x | 0.13x | 0.18x | 0.16x | 0.18x |
| EV / Revenue | 0.51x | 0.4x | 0.4x | 0.54x | 0.39x | 0.44x |
| EV / EBITDA | 5.25x | 5.88x | 4.6x | 6.05x | 3.83x | 5.03x |
| EV / EBIT | 26.4x | 49.9x | 13.4x | 18x | 9.09x | 18.2x |
| EV / FCF | 11.2x | -5.17x | -6.38x | -7.48x | 3.29x | -41.7x |
| FCF Yield | 8.92% | -19.3% | -15.7% | -13.4% | 30.4% | -2.4% |
| Dividend per Share 2 | 20 | 10 | 35 | 60 | 60 | 50 |
| Rate of return | 1.65% | 1.02% | 3.37% | 4.1% | 4.63% | 3.55% |
| EPS 2 | 86 | 12.98 | 142.1 | 164.6 | 244.1 | 143.4 |
| Distribution rate | 23.3% | 77.1% | 24.6% | 36.5% | 24.6% | 34.9% |
| Net sales 1 | 18,068 | 23,117 | 26,726 | 25,963 | 26,317 | 25,688 |
| EBITDA 1 | 1,740 | 1,579 | 2,348 | 2,336 | 2,653 | 2,241 |
| EBIT 1 | 346 | 186 | 808 | 787 | 1,118 | 619 |
| Net income 1 | 285 | 43 | 466 | 538 | 798 | 470 |
| Net Debt 1 | 5,105 | 6,033 | 7,392 | 9,352 | 5,923 | 6,641 |
| Reference price 2 | 1,214.00 | 981.00 | 1,039.00 | 1,462.00 | 1,295.00 | 1,408.00 |
| Nbr of stocks (in thousands) | 3,314 | 3,314 | 3,270 | 3,270 | 3,270 | 3,282 |
| Announcement Date | 6/25/21 | 6/28/22 | 6/28/23 | 6/26/24 | 6/25/25 | 6/25/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 26.31M | |
| 13.64x | 1.53x | 7.88x | 0.87% | 58.56B | |
| 8x | 1.66x | 4.41x | 8.36% | 52.29B | |
| 19.56x | 0.79x | 6.63x | 1.03% | 45.01B | |
| 13.93x | 1.52x | 8.88x | 0.88% | 34.35B | |
| 16.02x | 2.2x | 5.53x | 3.87% | 30.87B | |
| 15.82x | 1.7x | 9.05x | 0.75% | 30.52B | |
| 11.74x | 1.09x | 6.56x | 2.53% | 21.99B | |
| 11.59x | 0.75x | 6.68x | 3.69% | 21.8B | |
| 15.53x | 1.19x | 10.31x | 1.19% | 21.17B | |
| Average | 13.98x | 1.38x | 7.32x | 2.57% | 31.66B | |
| Weighted average by Cap. | 13.88x | 1.42x | 7.11x | 2.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 5603 Stock
- Valuation Kogi Corporation
Select your edition
All financial news and data tailored to specific country editions
