Valuation Kondotec Inc.

Stocks

Delayed Japan Exchange Other stock markets 02:14:16 2026-07-31 EDT			5-day change	1st Jan Change
1,544.00 ^JPY	-3.08%		-0.90%	-2.03%

02-13	Kondotec Inc. Reports Earnings Results for the Nine Months Ended December 31, 2025	CI
02-13	Kondotec Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	27,923	25,784	25,514	32,938	36,413	38,427
Change	-	-7.66%	-1.05%	29.1%	10.55%	5.53%
Enterprise Value (EV) ¹	20,270	20,791	19,127	25,416	26,779	29,875
Change	-	2.57%	-8%	32.88%	5.36%	11.56%
P/E	18x	11.7x	10.6x	10.1x	11.1x	11.6x
PBR	0.96x	0.87x	0.82x	0.97x	1x	1x
PEG	-	0.3x	1.23x	0.3x	4,086.95x	15.85x
Capitalization / Revenue	0.47x	0.39x	0.34x	0.43x	0.46x	0.46x
EV / Revenue	0.34x	0.31x	0.25x	0.33x	0.34x	0.36x
EV / EBITDA	4.51x	4.16x	3.26x	4.11x	4.37x	4.6x
EV / EBIT	6.04x	5.78x	4.39x	5.44x	6x	6.43x
EV / FCF	7.4x	-47.6x	8.34x	13.7x	5.12x	-566x
FCF Yield	13.5%	-2.1%	12%	7.3%	19.5%	-0.18%
Dividend per Share ²	31	32	34	40	46	52
Rate of return	2.9%	3.15%	3.39%	3.1%	3.23%	3.47%
EPS ²	59.5	87.23	94.74	128	128	128.9
Distribution rate	52.1%	36.7%	35.9%	31.3%	35.9%	40.3%
Net sales ¹	59,562	66,139	75,447	76,873	79,175	83,949
EBITDA ¹	4,498	5,001	5,870	6,188	6,127	6,501
EBIT ¹	3,356	3,595	4,355	4,674	4,466	4,645
Net income ¹	1,561	2,284	2,414	3,265	3,272	3,302
Net Debt ¹	-7,653	-4,993	-6,387	-7,522	-9,634	-8,552
Reference price ²	1,069.00	1,017.00	1,002.00	1,290.00	1,424.00	1,499.00
Nbr of stocks (in thousands)	26,120	25,353	25,463	25,534	25,571	25,635
Announcement Date	6/22/21	6/24/22	6/23/23	6/25/24	6/25/25	6/23/26

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.($)
KONDOTEC INC.	-	-	-	-	256M
SAINT-GOBAIN	12.7x	1x	6.47x	3.09%	42.67B
ASSA ABLOY AB	22.47x	2.83x	13.82x	1.96%	40.79B
MASCO CORPORATION	16.01x	2.2x	11.05x	1.77%	14.16B
QXO, INC.	-27.88x	1.57x	17.08x	-.--%	13.97B
CARLISLE COMPANIES INCORPORATED	19.77x	3.31x	13.5x	1.25%	14.93B
ZURN ELKAY WATER SOLUTIONS CORPORATION	29.05x	4.51x	16.41x	0.89%	8.31B
AGC INC.	14.55x	0.78x	5.04x	3.51%	7.96B
SIMPSON MANUFACTURING CO., INC.	20.22x	3.07x	12.57x	0.64%	7.68B
ARMSTRONG WORLD INDUSTRIES, INC.	21.48x	4.31x	12.54x	0.8%	7.37B
Average	14.26x	2.62x	12.05x	1.55%	15.81B
Weighted average by Cap.	14.33x	2.28x	11.41x	1.91%