Valuation Kureha Corporation OTC Markets

Stocks

Market Closed - OTC Markets 10:25:19 2023-12-28 EST			5-day change	1st Jan Change
21.52 ^USD	+4.15%		-.--%	-

08-07	Kureha Corporation Revises Consolidated Earnings Guidance for Fiscal Year Ending March 31, 2027	CI
08-07	Kureha Corporation Revised Consolidated Earnings Guidance for the Six Months Ending September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	191,467	164,923	149,524	137,189	150,774	170,074	-	-
Change	-	-13.86%	-9.34%	-8.25%	9.9%	12.8%	-	-
Enterprise Value (EV) ¹	187,006	154,712	177,414	196,220	240,704	282,274	278,452	280,366
Change	-	-17.27%	14.67%	10.6%	22.67%	17.27%	-1.35%	0.69%
P/E	13.5x	9.78x	15.7x	18.4x	-14.8x	19x	16.9x	15x
PBR	0.96x	0.77x	0.68x	0.66x	0.91x	0.98x	1x	1.02x
PEG	-	0.5x	-0.4x	-1.4x	0x	-0x	1.4x	1.2x
Capitalization / Revenue	1.14x	0.86x	0.84x	0.85x	0.93x	1x	0.96x	0.95x
EV / Revenue	1.11x	0.81x	1x	1.21x	1.49x	1.66x	1.57x	1.57x
EV / EBITDA	5.9x	4.56x	7.25x	8.87x	-38.5x	10.4x	9.3x	9.43x
EV / EBIT	9.28x	6.92x	13.9x	20.8x	-12.9x	21.9x	19x	17.5x
EV / FCF	10.6x	13.3x	-8.41x	-13.7x	50.7x	123x	48.4x	33.4x
FCF Yield	9.41%	7.5%	-11.9%	-7.29%	1.97%	0.81%	2.06%	3%
Dividend per Share ²	70	90	86.67	86.7	214	219	198	219
Rate of return	2.14%	3.2%	3.19%	3.14%	5.42%	4.92%	4.45%	4.92%
EPS ²	241.9	288.1	173	149.7	-267.1	234.6	263	296.4
Distribution rate	28.9%	31.2%	50.1%	57.9%	-80.1%	93.4%	75.3%	73.9%
Net sales ¹	168,341	191,277	177,973	162,015	161,688	170,500	177,000	179,000
EBITDA ¹	31,700	33,965	24,460	22,112	-6,253	27,100	29,940	29,733
EBIT ¹	20,142	22,350	12,800	9,428	-18,592	12,875	14,660	16,000
Net income ¹	14,164	16,868	9,734	7,800	-10,693	9,225	10,612	11,400
Net Debt ¹	-4,461	-10,211	27,890	59,031	89,930	112,200	108,378	110,292
Reference price ²	3,270.00	2,816.67	2,717.00	2,758.00	3,945.00	4,450.00	4,450.00	4,450.00
Nbr of stocks (in thousands)	58,552	58,553	55,033	49,742	38,219	38,219	-	-
Announcement Date	5/12/22	5/12/23	5/13/24	5/12/25	5/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AIR LIQUIDE	26.43x	4.17x	13.39x	2.17%	124B
NAN YA PLASTICS CORPORATION	13.81x	4.93x	32.36x	2.96%	46.63B
SABIC	119.64x	1.35x	9.52x	6.47%	39.55B
WANHUA CHEMICAL GROUP CO., LTD.	12.54x	1.21x	6.9x	2.44%	34.36B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.02x	3.23x	7.45x	4.44%	25.56B
LYONDELLBASELL INDUSTRIES N.V.	9.58x	0.91x	5.59x	4.18%	21.34B
RESONAC HOLDINGS CORPORATION	29.19x	2.58x	13.97x	0.41%	18.81B
SOLAR INDUSTRIES INDIA LIMITED	69.52x	12.62x	45.91x	0.07%	18.67B
HENGLI PETROCHEMICAL CO.,LTD.	12.21x	0.99x	7.11x	3.08%	19.72B
Average	33.66x	3.55x	15.80x	2.91%	38.71B
Weighted average by Cap.	33.37x	3.58x	15.36x	2.92%