Valuation Kubota Corporation Deutsche Boerse AG

Stocks

KUOA

US5011732071

Heavy Machinery & Vehicles

Market Closed - Deutsche Boerse AG Other stock markets 02:02:31 2026-07-24 EDT			5-day change	1st Jan Change
72.50 ^EUR	0.00%		+3.57%	+22.88%

07-22	AirJoule Shares Rise on Deal to Use Technology in Texas and California	DJ
07-22	Montana Technologies Partners With Kubota on Air-to-Water Projects	MT

Company Valuation: Kubota Corporation

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,042,694	2,160,720	2,493,899	2,114,387	2,520,306	3,149,308	-	-
Change	-	-28.99%	15.42%	-15.22%	19.2%	24.96%	-	-
Enterprise Value (EV) ¹	3,878,564	3,546,026	4,261,988	4,097,334	4,485,426	4,988,800	4,884,629	4,741,085
Change	-	-8.57%	20.19%	-3.86%	9.47%	11.22%	-2.09%	-2.94%
P/E	17.5x	13.9x	10.5x	9.31x	13.6x	13.9x	12.7x	11.6x
PBR	1.83x	1.15x	1.15x	0.85x	0.96x	1.14x	1.06x	0.99x
PEG	-	-1.4x	0.2x	-4.55x	-0.8x	0.6x	1.35x	1.22x
Capitalization / Revenue	1.39x	0.81x	0.83x	0.7x	0.83x	0.98x	0.93x	0.9x
EV / Revenue	1.77x	1.32x	1.41x	1.36x	1.49x	1.55x	1.45x	1.36x
EV / EBITDA	12.2x	11.7x	9.77x	9.4x	11.3x	10.6x	9.75x	8.9x
EV / EBIT	15.8x	16.2x	13x	13x	16.9x	15.5x	13.7x	12.4x
EV / FCF	-111x	-10.9x	27.3x	125x	44.8x	30.3x	25.1x	25x
FCF Yield	-0.9%	-9.2%	3.66%	0.8%	2.23%	3.3%	3.98%	4%
Dividend per Share ²	42	44	48	50	50	53.11	61.89	66.88
Rate of return	1.64%	2.42%	2.26%	2.72%	2.26%	1.9%	2.21%	2.39%
EPS ²	145.5	130.8	201.7	197.6	163.4	201.8	220.7	241.7
Distribution rate	28.9%	33.6%	23.8%	25.3%	30.6%	26.3%	28%	27.7%
Net sales ¹	2,196,766	2,678,772	3,020,711	3,016,281	3,018,891	3,227,945	3,374,913	3,485,835
EBITDA ¹	317,908	304,155	436,099	436,097	395,946	469,393	501,113	532,697
EBIT ¹	246,207	218,942	328,829	315,636	265,470	322,776	356,669	381,775
Net income ¹	175,637	156,182	238,455	230,437	186,687	226,604	250,829	272,248
Net Debt ¹	835,870	1,385,306	1,768,089	1,982,947	1,965,120	1,839,492	1,735,320	1,591,776
Reference price ²	2,553.50	1,817.00	2,122.50	1,839.00	2,216.50	2,797.00	2,797.00	2,797.00
Nbr of stocks (in thousands)	1,191,578	1,189,169	1,174,982	1,149,748	1,137,065	1,125,959	-	-
Announcement Date	2/14/22	2/14/23	2/14/24	2/13/25	2/12/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PACCAR INC	23.14x	2.15x	17.6x	2.41%	69.6B
DAIMLER TRUCK HOLDING AG	13.73x	1.15x	11.69x	4.08%	39.77B
KOMATSU LTD.	16.07x	1.56x	8.9x	2.9%	36.17B
EPIROC AB	30.32x	4.42x	17.69x	1.64%	29.46B
KNORR-BREMSE AG	24.26x	2.24x	12.24x	1.98%	19.51B
METSO OYJ	23.45x	2.63x	14.19x	2.48%	15.9B
EXOR N.V.	13.23x	-	-	0.73%	15.68B
CNH INDUSTRIAL N.V.	28.22x	0.89x	17.02x	2.34%	13.83B
ALLISON TRANSMISSION HOLDINGS, INC.	13.99x	2.28x	8.81x	0.95%	10.15B
Average	20.71x	2.17x	13.52x	2.17%	27.78B
Weighted average by Cap.	20.86x	2.15x	14.17x	2.46%