Valuation SAKURA KCS Corporation

Stocks

Delayed Japan Exchange 22:28:51 2026-10-04 EDT			5-day change	1st Jan Change
1,469.00 ^JPY	+0.07%		-0.81%	+16.31%

05-14	SAKURA KCS Corporation's Equity Buyback announced on May 13, 2026, has closed with 193,800 shares, representing 1.73% for ¥253.49 million.	CI
05-14	Tranche Update on SAKURA KCS Corporation's Equity Buyback Plan announced on May 13, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	9,676	8,903	9,071	16,216	12,969	14,324
Change	-	-7.99%	1.89%	78.77%	-20.03%	10.45%
Enterprise Value (EV) ¹	2,313	2,374	1,303	6,397	7,968	9,313
Change	-	2.65%	-45.11%	390.84%	24.54%	16.88%
P/E	13.1x	14.8x	12.1x	18.1x	11.3x	11.7x
PBR	0.58x	0.51x	0.51x	0.85x	0.65x	0.68x
PEG	-	-0.8x	0.5x	0.9x	0.4x	1.7x
Capitalization / Revenue	0.39x	0.36x	0.38x	0.71x	0.58x	0.6x
EV / Revenue	0.09x	0.1x	0.06x	0.28x	0.35x	0.39x
EV / EBITDA	1.46x	1.44x	0.72x	3.5x	3.9x	4.56x
EV / EBIT	2.88x	2.9x	1.31x	5.67x	5.78x	6.63x
EV / FCF	7.67x	-2.78x	0.81x	2.73x	-19x	56.7x
FCF Yield	13%	-35.9%	124%	36.6%	-5.28%	1.76%
Dividend per Share ²	12	14	18	24	32	55
Rate of return	1.39%	1.76%	2.22%	1.66%	2.76%	4.3%
EPS ²	65.72	53.75	66.79	79.92	102.2	109.3
Distribution rate	18.3%	26%	26.9%	30%	31.3%	50.3%
Net sales ¹	24,658	24,794	23,588	22,769	22,537	23,790
EBITDA ¹	1,585	1,654	1,801	1,830	2,045	2,042
EBIT ¹	802	820	994	1,128	1,378	1,404
Net income ¹	736	602	748	895	1,145	1,224
Net Debt ¹	-7,363	-6,529	-7,768	-9,819	-5,001	-5,011
Reference price ²	864.00	795.00	810.00	1,448.00	1,158.00	1,279.00
Nbr of stocks (in thousands)	11,199	11,199	11,199	11,199	11,199	11,199
Announcement Date	6/29/21	6/22/22	6/22/23	6/21/24	6/20/25	6/19/26

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.($)
SAKURA KCS CORPORATION	-	-	-	-	102M
IBM	21.86x	3.6x	12.56x	3.04%	210B
SALESFORCE, INC.	22.46x	4.73x	11.6x	0.74%	193B
CLOUDFLARE, INC.	-602.19x	42.83x	175.97x	-.--%	124B
SNOWFLAKE INC.	-134.17x	18.64x	102.49x	-.--%	120B
ACCENTURE PLC	14.77x	1.61x	8.44x	3.25%	119B
TATA CONSULTANCY SERVICES LTD.	13.47x	2.43x	9.22x	6.1%	78.1B
RELX PLC	19.46x	5.19x	12.74x	2.88%	58.18B
COREWEAVE, INC.	-17.53x	7.42x	12.62x	-.--%	49.43B
FUJITSU LIMITED	22.77x	1.89x	11.94x	1.37%	44.75B
Average	-71.01x	9.81x	39.73x	1.93%	99.65B
Weighted average by Cap.	-78.25x	10.40x	42.84x	1.88%