Valuation KYB Corporation

Stocks

Delayed Japan Exchange 22:28:46 2026-08-17 EDT			5-day change	1st Jan Change
4,650.00 ^JPY	+0.98%		+2.43%	+4.03%

05-13	KYB Corporation Proposes Year End Dividend for the Year Ended March 31, 2026, Payable on June 25, 2026 and Provides Dividend Guidance for the Second Quarter of Year Ending March 31, 2027	CI
05-13	KYB Corporation Provides Year End Dividend Guidance 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	75,988	102,710	126,808	142,318	181,922	185,262	-	-
Change	-	35.17%	23.46%	12.23%	27.83%	1.84%	-	-
Enterprise Value (EV) ¹	114,726	143,668	169,650	193,858	245,771	187,075	210,011	195,155
Change	-	25.23%	18.08%	14.27%	26.78%	-23.88%	12.26%	-7.07%
P/E	3.48x	3.91x	8.77x	10.5x	6.56x	11.3x	10.2x	8.98x
PBR	0.54x	0.6x	0.63x	0.66x	0.75x	0.86x	0.82x	0.78x
PEG	-	0.2x	-0.2x	-2.27x	0x	-0.3x	1x	0.6x
Capitalization / Revenue	0.2x	0.24x	0.29x	0.32x	0.38x	0.37x	0.36x	0.34x
EV / Revenue	0.3x	0.33x	0.38x	0.44x	0.51x	0.37x	0.4x	0.36x
EV / EBITDA	2.37x	2.81x	4.11x	4.69x	4.52x	3.86x	4.04x	3.42x
EV / EBIT	3.82x	4.41x	7.57x	8.55x	7.04x	6.45x	6.77x	5.58x
EV / FCF	8.58x	13.8x	21.2x	20x	19.1x	2.18x	-22.3x	8.19x
FCF Yield	11.7%	7.24%	4.71%	5.01%	5.24%	45.8%	-4.48%	12.2%
Dividend per Share ²	52.5	100	100	110	156	165	170	180
Rate of return	3.53%	4.98%	3.87%	3.74%	3.76%	3.58%	3.69%	3.91%
EPS ²	427.5	514.2	294.8	281.1	632	407	450	512.6
Distribution rate	12.3%	19.4%	33.9%	39.1%	24.7%	40.5%	37.8%	35.1%
Net sales ¹	388,360	431,205	442,781	438,316	481,529	500,000	520,000	540,000
EBITDA ¹	48,315	51,199	41,303	41,356	54,360	48,500	52,000	57,000
EBIT ¹	30,001	32,547	22,417	22,671	34,932	29,000	31,000	35,000
Net income ¹	22,549	27,210	15,818	14,899	29,036	18,700	20,100	22,900
Net Debt ¹	38,738	40,958	42,842	51,540	63,849	1,813	24,749	9,893
Reference price ²	1,487.50	2,010.00	2,585.00	2,939.00	4,145.00	4,605.00	4,605.00	4,605.00
Nbr of stocks (in thousands)	51,084	51,100	49,055	48,424	43,889	40,231	-	-
Announcement Date	5/13/22	5/11/23	5/10/24	5/12/25	5/13/26	-	-	-

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.($)
KYB CORPORATION	11.39x	0.38x	3.88x	3.56%	1.17B
CUMMINS INC.	21.86x	2.39x	13.14x	1.33%	86.9B
CUMMINS INDIA LIMITED	57.1x	10.32x	51.68x	1.19%	15.67B
MODINE MANUFACTURING COMPANY	29.25x	2.8x	17.1x	-.--%	11.13B
GARRETT MOTION INC.	15.2x	1.7x	9.2x	1.1%	5.41B
ATMUS FILTRATION TECHNOLOGIES INC.	18.08x	2.39x	11.78x	0.43%	4.16B
FEILONG AUTO COMPONENTS CO., LTD.	55.69x	-	-	1.03%	3.63B
XIANGYANG CHANGYUANDONGGU INDUSTRY CO., LTD.	37.19x	-	-	-	2.98B
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD	21.2x	-	-	2.17%	2.73B
HONG LEONG ASIA LTD.	15.17x	0.31x	4x	1.61%	1.99B
Average	28.21x	2.90x	15.83x	1.38%	13.58B
Weighted average by Cap.	27.19x	3.33x	17.82x	1.2%