Valuation Kraftia Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-28 EDT			5-day change	1st Jan Change
8,131.00 ^JPY	+0.22%		+0.54%	+5.64%

07-30	Kraftia Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
07-30	Kraftia Corporation Announces Establishment of the Strategic Investment Fund Kraftia Succession Value Partners Investment Limited Partnership	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	203,044	238,394	450,472	340,214	661,159	575,168	-	-
Change	-	17.41%	88.96%	-24.48%	94.34%	-13.01%	-	-
Enterprise Value (EV) ¹	176,177	207,266	387,259	290,991	634,433	534,354	504,105	477,141
Change	-	17.65%	86.84%	-24.86%	118.02%	-15.77%	-5.66%	-5.35%
P/E	7.74x	9.05x	16.1x	11.8x	16.5x	13x	12.1x	11.2x
PBR	0.85x	0.91x	1.56x	1.1x	1.9x	1.55x	1.43x	1.31x
PEG	-	17.81x	2.5x	3.74x	0.4x	1.3x	1.65x	1.29x
Capitalization / Revenue	0.54x	0.6x	0.96x	0.72x	1.39x	1.14x	1.09x	1.07x
EV / Revenue	0.47x	0.52x	0.83x	0.61x	1.33x	1.06x	0.95x	0.89x
EV / EBITDA	4.53x	5.44x	8.79x	6.08x	10.3x	8.02x	7.04x	6.13x
EV / EBIT	5.32x	6.46x	10.2x	7.03x	11.6x	8.76x	7.66x	6.66x
EV / FCF	-77.1x	14.8x	9.3x	68.5x	-109x	15.2x	15.8x	11.6x
FCF Yield	-1.3%	6.76%	10.8%	1.46%	-0.92%	6.58%	6.33%	8.63%
Dividend per Share ²	100	110	120	140	220	237.4	253.3	280
Rate of return	3.49%	3.27%	1.88%	2.91%	2.35%	2.92%	3.12%	3.44%
EPS ²	370	371.9	395.9	408.4	566.2	624.6	670.4	728.8
Distribution rate	27%	29.6%	30.3%	34.3%	38.9%	38%	37.8%	38.4%
Net sales ¹	376,563	395,783	469,057	473,954	476,123	504,412	528,274	538,416
EBITDA ¹	38,928	38,101	44,032	47,842	61,522	66,652	71,556	77,828
EBIT ¹	33,137	32,083	38,016	41,388	54,600	60,998	65,800	71,694
Net income ¹	26,216	26,349	28,017	28,883	40,053	44,194	47,435	51,565
Net Debt ¹	-26,867	-31,128	-63,213	-49,223	-26,726	-40,814	-71,063	-98,028
Reference price ²	2,866.00	3,365.00	6,369.00	4,810.00	9,347.00	8,131.00	8,131.00	8,131.00
Nbr of stocks (in thousands)	70,846	70,845	70,729	70,731	70,735	70,738	-	-
Announcement Date	4/28/22	4/28/23	4/26/24	4/28/25	4/28/26	-	-	-

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.($)
KRAFTIA CORPORATION	12.99x	1.06x	8x	2.93%	3.65B
QUANTA SERVICES, INC.	56.12x	2.59x	24.69x	0.07%	97.59B
VINCI	12.25x	1.05x	5.75x	4.77%	70.29B
COMFORT SYSTEMS USA, INC.	34.15x	4.3x	23.32x	0.2%	58.29B
LARSEN & TOUBRO LIMITED	26.07x	2.01x	19.74x	1.13%	55.68B
FERROVIAL N.V.	50.74x	4.04x	25.56x	1.91%	39.91B
HOCHTIEF AG	27.22x	0.68x	11.26x	2.27%	34.06B
EMCOR GROUP, INC.	23.27x	1.59x	14.65x	0.2%	33.62B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.85x	0.44x	6.92x	2.78%	29.56B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.92x	0.31x	5.78x	5.98%	26.22B
Average	26.96x	1.81x	14.57x	2.22%	44.89B
Weighted average by Cap.	31.94x	2.12x	16.83x	1.84%