Company Valuation: Kudan Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 19,793 18,993 22,836 13,268 21,831 16,393 - -
Change - -4.04% 20.23% -41.9% 64.54% -24.91% - -
Enterprise Value (EV) 19,189 18,341 21,317 10,875 20,045 16,393 16,393 16,393
Change - -4.42% 16.22% -48.98% 84.32% -18.22% 0% 0%
P/E -8.48x -45.4x -294x -16.1x -116x -41x -54.6x -81.8x
PBR 31x 25.2x 11.4x 4.24x 8.32x - - -
PEG - 0.5x 3.5x -0x 1.5x -0x 2.2x 2.5x
Capitalization / Revenue 73x 57.2x 46.6x 25.7x 18.3x 16.2x 12.6x 10.9x
EV / Revenue 0x 0x 0x 0x 0x 16.2x 12.6x 10.9x
EV / EBITDA - - - - - - - -
EV / EBIT -0x -0x -0x -0x -0x -44.3x -54.6x -82x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -283.7 -49.3 -7.88 -72.85 -16.68 -35.3 -26.5 -17.7
Distribution rate - - - - - - - -
Net sales 1 271 332 490 517 1,196 1,015 1,300 1,500
EBITDA - - - - - - - -
EBIT 1 -433 -598 -527 -800 -585 -370 -300 -200
Net income 1 -2,237 -413 -69 -801 -188 -400 -300 -200
Net Debt -604 -652 -1,519 -2,393 -1,786 - - -
Reference price 2 2,405.00 2,237.00 2,314.00 1,176.00 1,932.00 1,447.00 1,447.00 1,447.00
Nbr of stocks (in thousands) 8,230 8,491 9,868 11,282 11,300 11,329 - -
Announcement Date 5/13/22 5/15/23 5/15/24 5/15/25 5/14/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-40.99x - - - 104M
26.85x9.91x16.2x0.73% 3,930B
123.73x54.75x89.15x-.--% 462B
21.79x6.15x10.76x1.38% 439B
266.42x23.8x69.69x-.--% 343B
2788.6x46.79x153.01x-.--% 286B
26.7x5.36x16.89x1.42% 245B
89.31x8.68x23.22x-.--% 143B
61.85x16.7x43.99x-.--% 140B
497.08x21.33x84.3x-.--% 99.91B
Average 386.13x 21.50x 56.36x 0.39% 608.86B
Weighted average by Cap. 187.11x 15.69x 32.73x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Kudan Inc.

Historical PBR trend

Valuation ratios - PBR - Kudan Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Kudan Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Kudan Inc.

  1. Stock Market
  2. Stocks
  3. 4425 Stock
  4. Valuation Kudan Inc.