Valuation NIPPON KANZAI Japan Exchange

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-01 EDT			5-day change	1st Jan Change
2,861.00 ^JPY	+0.39%		-3.02%	+2.77%

08-25	Nippon Kanzai's Tokyo Capital Management to Invest 431 Million Yen in Silent Partnership	MT
07-23	Nippon Kanzai Holdings Appoints Chikayo Sasakura as Head of Internal Control Office, Effective August 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2024	2025	2026
Market Cap ¹	81,496	105,608	95,925	96,433	104,495
Change	-	29.59%	-	0.53%	8.36%
Enterprise Value (EV) ¹	52,178	75,792	66,440	69,148	72,249
Change	-	45.26%	-	4.08%	4.49%
P/E	15.4x	17.1x	16.9x	16.8x	14.7x
PBR	1.46x	1.75x	1.41x	1.45x	1.4x
PEG	-	1x	-	4.51x	0.6x
Capitalization / Revenue	0.78x	1.02x	0.78x	0.69x	0.7x
EV / Revenue	0.5x	0.73x	0.54x	0.49x	0.48x
EV / EBITDA	6.3x	9.16x	7.11x	6.65x	6.82x
EV / EBIT	6.91x	10.1x	8.03x	7.97x	8.32x
EV / FCF	8.06x	29.6x	17.3x	714x	11.2x
FCF Yield	12.4%	3.38%	5.77%	0.14%	8.95%
Dividend per Share ²	52	54	54	54	57
Rate of return	2.39%	1.91%	2.1%	2.03%	1.98%
EPS ²	141.3	165.2	151.9	157.6	196
Distribution rate	36.8%	32.7%	35.5%	34.3%	29.1%
Net sales ¹	104,124	103,737	122,674	139,868	150,258
EBITDA ¹	8,284	8,278	9,345	10,397	10,586
EBIT ¹	7,548	7,501	8,272	8,679	8,687
Net income ¹	5,284	6,177	5,680	5,829	7,119
Net Debt ¹	-29,318	-29,816	-29,485	-27,285	-32,246
Reference price ²	2,180.00	2,825.00	2,566.00	2,655.00	2,877.00
Nbr of stocks (in thousands)	37,383	37,383	37,383	36,321	36,321
Announcement Date	6/18/21	6/17/22	6/20/24	6/18/25	6/23/26

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.($)
CBRE GROUP, INC.	21.47x	0.87x	10.54x	-.--%	37.2B
KE HOLDINGS INC.	18.7x	0.85x	7.03x	2.45%	19.25B
JONES LANG LASALLE INCORPORATED	12.67x	0.49x	8.02x	-.--%	14.06B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	16.96x	3.48x	11.22x	5.87%	11.11B
CAPITALAND INVESTMENT LIMITED	20.45x	8.49x	16.8x	4.69%	10.09B
ZILLOW GROUP, INC.	51.46x	1.97x	7.76x	-.--%	6.13B
FIRSTSERVICE CORPORATION	34.07x	1.23x	12.01x	0.93%	5.64B
COLLIERS INTERNATIONAL GROUP INC.	33.78x	1.06x	8.13x	0.34%	4.59B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	29.85x	11.77x	-	1.94%	4.12B
Average	26.60x	3.36x	10.19x	1.8%	12.47B
Weighted average by Cap.	22.43x	2.25x	10.06x	1.56%