Valuation Kraftia Corporation

Stocks

Delayed Japan Exchange Other stock markets 20:35:41 2026-07-27 EDT			5-day change	1st Jan Change
8,907.00 ^JPY	-2.14%		+2.81%	+15.60%

04-28	Kraftia Corporation Provides Dividend Guidance for the Year Ending March 31, 2027	CI
04-28	Kraftia Corporation Announces Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 3, 2026 and Provides Dividend Guidance for the Second Quarter-End for the 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	203,044	238,394	450,472	340,214	661,159	643,828	-	-
Change	-	17.41%	88.96%	-24.48%	94.34%	-2.62%	-	-
Enterprise Value (EV) ¹	176,177	207,266	387,259	290,991	634,433	584,962	556,845	528,737
Change	-	17.65%	86.84%	-24.86%	118.02%	-7.8%	-4.81%	-5.05%
P/E	7.74x	9.05x	16.1x	11.8x	16.5x	14.8x	13.7x	12.7x
PBR	0.85x	0.91x	1.56x	1.1x	1.9x	1.73x	1.6x	1.47x
PEG	-	17.81x	2.5x	3.74x	0.4x	1.66x	1.85x	1.49x
Capitalization / Revenue	0.54x	0.6x	0.96x	0.72x	1.39x	1.27x	1.21x	1.2x
EV / Revenue	0.47x	0.52x	0.83x	0.61x	1.33x	1.15x	1.05x	0.98x
EV / EBITDA	4.53x	5.44x	8.79x	6.08x	10.3x	8.84x	7.84x	6.88x
EV / EBIT	5.32x	6.46x	10.2x	7.03x	11.6x	9.69x	8.57x	7.5x
EV / FCF	-77.1x	14.8x	9.3x	68.5x	-109x	16.6x	14.6x	12.8x
FCF Yield	-1.3%	6.76%	10.8%	1.46%	-0.92%	6.01%	6.85%	7.78%
Dividend per Share ²	100	110	120	140	220	237.4	251.9	278.3
Rate of return	3.49%	3.27%	1.88%	2.91%	2.35%	2.61%	2.77%	3.06%
EPS ²	370	371.9	395.9	408.4	566.2	616.9	662.6	719
Distribution rate	27%	29.6%	30.3%	34.3%	38.9%	38.5%	38%	38.7%
Net sales ¹	376,563	395,783	469,057	473,954	476,123	507,269	531,417	537,499
EBITDA ¹	38,928	38,101	44,032	47,842	61,522	66,187	71,048	76,821
EBIT ¹	33,137	32,083	38,016	41,388	54,600	60,375	64,939	70,524
Net income ¹	26,216	26,349	28,017	28,883	40,053	43,645	46,879	50,873
Net Debt ¹	-26,867	-31,128	-63,213	-49,223	-26,726	-58,866	-86,983	-115,091
Reference price ²	2,866.00	3,365.00	6,369.00	4,810.00	9,347.00	9,102.00	9,102.00	9,102.00
Nbr of stocks (in thousands)	70,846	70,845	70,729	70,731	70,735	70,735	-	-
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	14.38x	1.12x	8.59x	2.68%	3.83B
QUANTA SERVICES, INC.	64.77x	2.8x	27.37x	0.07%	93.91B
VINCI	13.15x	1.06x	5.84x	4.46%	71.19B
COMFORT SYSTEMS USA, INC.	35.72x	4.45x	24.08x	0.18%	60.91B
LARSEN & TOUBRO LIMITED	25.13x	1.93x	18.7x	1.24%	54.07B
FERROVIAL N.V.	55.22x	4.6x	29.38x	1.67%	45.7B
HOCHTIEF AG	32.28x	0.77x	12.79x	1.95%	38.33B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	34.63B
EMCOR GROUP, INC.	25.42x	1.65x	15.87x	0.19%	33.1B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
Average	29.80x	1.92x	15.69x	2.05%	46.44B
Weighted average by Cap.	35.07x	2.24x	17.91x	1.76%