Valuation Kraftia Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-26 EDT			5-day change	1st Jan Change
9,336.00 ^JPY	-1.68%		-1.34%	+21.29%

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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	299,679	203,044	238,394	450,472	340,214	660,380	-	-
Change	-	-32.25%	17.41%	88.96%	-24.48%	94.11%	-	-
Enterprise Value (EV) ¹	263,399	176,177	207,266	387,259	290,991	634,433	571,778	542,131
Change	-	-33.11%	17.65%	86.84%	-24.86%	118.02%	0.02%	-5.18%
P/E	12x	7.74x	9.05x	16.1x	11.8x	16.5x	15.1x	14.1x
PBR	1.36x	0.85x	0.91x	1.56x	1.1x	1.9x	1.76x	1.63x
PEG	-	1.65x	17.81x	2.5x	3.74x	0.4x	1x	1.91x
Capitalization / Revenue	0.76x	0.54x	0.6x	0.96x	0.72x	1.39x	1.29x	1.24x
EV / Revenue	0.67x	0.47x	0.52x	0.83x	0.61x	1.33x	1.12x	1.02x
EV / EBITDA	6.8x	4.53x	5.44x	8.79x	6.08x	10.3x	8.64x	7.63x
EV / EBIT	7.98x	5.32x	6.46x	10.2x	7.03x	11.6x	9.47x	8.35x
EV / FCF	53.2x	-77.1x	14.8x	9.3x	68.5x	-109x	16.3x	14.2x
FCF Yield	1.88%	-1.3%	6.76%	10.8%	1.46%	-0.92%	6.15%	7.03%
Dividend per Share ²	100	100	110	120	140	220	237.4	251.9
Rate of return	2.36%	3.49%	3.27%	1.88%	2.91%	2.35%	2.54%	2.7%
EPS ²	353.5	370	371.9	395.9	408.4	566.2	617.1	662.7
Distribution rate	28.3%	27%	29.6%	30.3%	34.3%	38.9%	38.5%	38%
Net sales ¹	391,901	376,563	395,783	469,057	473,954	476,123	510,269	531,131
EBITDA ¹	38,737	38,928	38,101	44,032	47,842	61,522	66,177	71,019
EBIT ¹	32,998	33,137	32,083	38,016	41,388	54,600	60,369	64,922
Net income ¹	25,042	26,216	26,349	28,017	28,883	40,053	43,661	46,887
Net Debt ¹	-36,280	-26,867	-31,128	-63,213	-49,223	-26,726	-88,602	-118,249
Reference price ²	4,230.00	2,866.00	3,365.00	6,369.00	4,810.00	9,336.00	9,336.00	9,336.00
Nbr of stocks (in thousands)	70,846	70,846	70,845	70,729	70,731	70,735	-	-
Announcement Date	4/28/21	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	17.5x	1.19x	9.63x	2.17%	4.08B
QUANTA SERVICES, INC.	71.04x	3.06x	29.91x	0.06%	103B
VINCI	14.35x	1.17x	6.44x	4.08%	81.74B
COMFORT SYSTEMS USA, INC.	42.98x	5.34x	29.67x	0.16%	65.17B
LARSEN & TOUBRO LIMITED	27.95x	2.11x	20.47x	1.09%	61.54B
FERROVIAL N.V.	59.3x	4.95x	31.69x	1.43%	49.92B
HOCHTIEF AG	36.37x	0.86x	14.52x	1.74%	42.72B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.75x	0.62x	9.86x	1.96%	38.68B
EMCOR GROUP, INC.	27.33x	1.77x	17.1x	0.18%	35.47B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.51x	0.29x	6.19x	6.29%	26.73B
Average	33.21x	2.14x	17.55x	1.92%	50.93B
Weighted average by Cap.	39.06x	2.50x	20.03x	1.61%