Valuation K.R.S. Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

23/04	K.R.S. Corporation agreed to acquire 51.60% stake in Coldrush Logistics Private Limited for ¥2.8 billion.	CI
29/01	Tomoe Engineering Co., Ltd. Announces Appointment of Independent Committee Members	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,924	25,677	22,421	53,392	67,461	72,954	-	-
Change	-	17.12%	-12.68%	138.14%	26.35%	8.14%	-	-
Enterprise Value (EV)	53,470	59,733	58,374	91,724	1,10,117	72,954	72,954	72,954
Change	-	11.71%	-2.28%	57.13%	20.05%	-33.75%	0%	0%
P/E	14x	17.6x	-16.8x	20.1x	25.5x	33.5x	30.4x	27.5x
PBR	0.57x	0.62x	0.56x	1.24x	1.49x	1.54x	1.49x	1.43x
PEG	-	-2.67x	0x	-0x	-54.59x	-1.9x	2.9x	2.6x
Capitalization / Revenue	0.12x	0.14x	0.12x	0.27x	0.33x	0.35x	0.34x	0.33x
EV / Revenue	0x	0x	0x	0x	0x	0.35x	0.34x	0.33x
EV / EBITDA	0x	0x	0x	-	-	5.21x	4.93x	4.68x
EV / EBIT	0x	0x	0x	0x	0x	12.7x	11.7x	10.7x
EV / FCF	-0x	-	0x	-0x	-0x	65.1x	24.2x	33.5x
FCF Yield	-17.2%	-	3.6%	-0.5%	-4.36%	1.54%	4.14%	2.99%
Dividend per Share ²	23	23	23	23.5	27.5	24	26.5	29.5
Rate of return	2.61%	2.23%	2.55%	1.09%	1.01%	0.82%	0.9%	1.01%
EPS ²	62.81	58.67	-53.7	107	106.5	87.5	96.55	106.6
Distribution rate	36.6%	39.2%	-42.8%	22%	25.8%	27.4%	27.4%	27.7%
Net sales ¹	1,75,967	1,79,649	1,84,617	1,95,192	2,02,602	2,08,250	2,13,400	2,18,450
EBITDA ¹	9,531	10,113	10,746	-	-	13,990	14,790	15,600
EBIT ¹	3,638	3,695	4,030	5,562	5,644	5,750	6,250	6,800
Net income ¹	1,561	1,458	-1,334	2,660	2,648	2,175	2,400	2,650
Net Debt	31,546	34,056	35,953	38,332	42,656	-	-	-
Reference price ²	882.00	1,033.00	902.00	2,148.00	2,714.00	2,935.00	2,935.00	2,935.00
Nbr of stocks (in thousands)	24,857	24,857	24,857	24,857	24,857	24,856	-	-
Announcement Date	11/01/22	10/01/23	10/01/24	09/01/25	08/01/26	-	-	-

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.($)
OLD DOMINION FREIGHT LINE, INC.	41.84x	8.15x	25.01x	0.5%	4.84TCr
JB HUNT TRANSPORT SERVICES	37.35x	2.1x	15.87x	0.62%	2.74TCr
TFI INTERNATIONAL INC.	31.44x	1.77x	11.83x	1.24%	1.25TCr
SAIA, INC.	37.06x	3.13x	16.79x	-.--%	1.13TCr
LANDSTAR SYSTEM, INC.	35.75x	1.31x	22.34x	1.16%	712.73Cr
RXO, INC.	-106.62x	0.81x	41.21x	-.--%	473.32Cr
NIKKON HOLDINGS CO.,LTD.	32.7x	2.58x	16.9x	2.16%	387.11Cr
WERNER ENTERPRISES, INC.	52.66x	0.97x	8.17x	1.26%	274.69Cr
Average	20.27x	2.60x	19.77x	0.87%	1.48TCr
Weighted average by Cap.	32.88x	4.53x	20.53x	0.65%