Valuation KYB Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-06-26 EDT			5-day change	1st Jan Change
3,865.00 ^JPY	+1.05%		-2.03%	-13.44%

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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77,140	75,988	102,710	126,808	142,318	156,914	-	-
Change	-	-1.49%	35.17%	23.46%	12.23%	10.26%	-	-
Enterprise Value (EV) ¹	133,286	114,726	143,668	169,650	193,858	245,771	158,727	181,663
Change	-	-13.93%	25.23%	18.08%	14.27%	26.78%	-18.69%	14.45%
P/E	4.51x	3.48x	3.91x	8.77x	10.5x	6.56x	9.5x	8.59x
PBR	0.7x	0.54x	0.6x	0.63x	0.66x	0.75x	0.73x	0.69x
PEG	-	0.1x	0.2x	-0.2x	-2.27x	0x	-0.3x	0.8x
Capitalization / Revenue	0.24x	0.2x	0.24x	0.29x	0.32x	0.38x	0.31x	0.3x
EV / Revenue	0.41x	0.3x	0.33x	0.38x	0.44x	0.51x	0.32x	0.35x
EV / EBITDA	3.61x	2.37x	2.81x	4.11x	4.69x	4.52x	3.27x	3.49x
EV / EBIT	7.28x	3.82x	4.41x	7.57x	8.55x	7.04x	5.47x	5.86x
EV / FCF	17.8x	8.58x	13.8x	21.2x	20x	19.1x	1.85x	-19.3x
FCF Yield	5.63%	11.7%	7.24%	4.71%	5.01%	5.24%	54%	-5.18%
Dividend per Share ²	37.5	52.5	100	100	110	156	165	170
Rate of return	2.48%	3.53%	4.98%	3.87%	3.74%	3.76%	4.27%	4.4%
EPS ²	334.5	427.5	514.2	294.8	281.1	632	407	450
Distribution rate	11.2%	12.3%	19.4%	33.9%	39.1%	24.7%	40.5%	37.8%
Net sales ¹	328,037	388,360	431,205	442,781	438,316	481,529	500,000	520,000
EBITDA ¹	36,931	48,315	51,199	41,303	41,356	54,360	48,500	52,000
EBIT ¹	18,297	30,001	32,547	22,417	22,671	34,932	29,000	31,000
Net income ¹	17,087	22,549	27,210	15,818	14,899	29,036	18,700	20,100
Net Debt ¹	56,146	38,738	40,958	42,842	51,540	63,849	1,813	24,749
Reference price ²	1,510.00	1,487.50	2,010.00	2,585.00	2,939.00	3,865.00	3,865.00	3,865.00
Nbr of stocks (in thousands)	51,086	51,084	51,100	49,055	48,424	40,599	-	-
Announcement Date	5/13/21	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KYB CORPORATION	6x	0.41x	3.56x	3.88%	971M
CUMMINS INC.	24.2x	2.64x	14.43x	1.2%	94.64B
CUMMINS INDIA LIMITED	68.64x	12.84x	60.87x	0.94%	16.58B
MODINE MANUFACTURING COMPANY	34.68x	3.37x	20.44x	-.--%	13.52B
GARRETT MOTION INC.	18.71x	2.04x	11.08x	0.91%	6.57B
ATMUS FILTRATION TECHNOLOGIES INC.	19.14x	2.54x	12.5x	0.43%	4.4B
FEILONG AUTO COMPONENTS CO., LTD.	62.9x	-	-	0.91%	4.07B
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD	26.87x	-	-	1.47%	4B
XIANGYANG CHANGYUANDONGGU INDUSTRY CO., LTD.	41.78x	-	-	-	3.31B
HANGZHOU XZB TECH CO., LTD	37.5x	-	-	-	1.8B
Average	34.04x	3.97x	20.48x	1.22%	14.99B
Weighted average by Cap.	31.23x	3.90x	20.36x	1.04%