|
Market Closed -
Japan Exchange
12:00:00 21/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 6,432.00 JPY | +1.13% |
|
-2.12% | -5.31% |
| 01/10 | Kinden Completes Kodensha Acquisition, Makes It a Wholly Owned Subsidiary | MT |
| 01/10 | Kinden Takes Full Ownership of The Kodensha | MT |
Company Valuation: Kinden Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,23,403 | 3,26,929 | 5,43,420 | 6,67,627 | 13,80,406 | 10,46,104 | - | - |
| Change | - | 1.09% | 66.22% | 22.86% | 106.76% | -24.22% | - | - |
| Enterprise Value (EV) 1 | 1,40,551 | 1,43,961 | 3,57,520 | 4,86,407 | 12,02,859 | 10,83,103 | 9,41,862 | 10,37,174 |
| Change | - | 2.43% | 148.35% | 36.05% | 147.29% | -9.96% | -13.04% | 10.12% |
| P/E | 12.3x | 11.4x | 16.3x | 14.2x | 19.9x | 13.8x | 13.2x | 11.8x |
| PBR | 0.63x | 0.61x | 0.95x | 1.11x | 2.09x | 1.8x | 1.69x | 1.56x |
| PEG | - | 1.28x | 0.9x | 0.3x | 0.4x | 0.4x | 2.63x | 1x |
| Capitalization / Revenue | 0.57x | 0.54x | 0.83x | 0.95x | 1.84x | 1.27x | 1.2x | 1.14x |
| EV / Revenue | 0.25x | 0.24x | 0.55x | 0.69x | 1.6x | 1.31x | 1.08x | 1.13x |
| EV / EBITDA | 3.21x | 3.25x | 7.24x | 7.14x | 12.1x | 9.48x | 7.58x | 7.63x |
| EV / EBIT | 3.79x | 3.85x | 8.38x | 7.98x | 13.3x | 10.2x | 8.06x | 8.08x |
| EV / FCF | 6.12x | 52.2x | 21.9x | 17.3x | 43.3x | 20.6x | 13.8x | 12.6x |
| FCF Yield | 16.3% | 1.92% | 4.57% | 5.79% | 2.31% | 4.87% | 7.22% | 7.95% |
| Dividend per Share 2 | 37 | 40 | 63 | 90 | 130 | 240 | 219.6 | 252.6 |
| Rate of return | 2.34% | 2.51% | 2.34% | 2.69% | 1.86% | 3.77% | 3.45% | 3.97% |
| EPS 2 | 128.6 | 140.2 | 165.3 | 236.3 | 350.5 | 459.3 | 482.4 | 537.4 |
| Distribution rate | 28.8% | 28.5% | 38.1% | 38.1% | 37.1% | 52.2% | 45.5% | 47% |
| Net sales 1 | 5,66,794 | 6,09,132 | 6,54,516 | 7,05,058 | 7,50,742 | 8,25,817 | 8,72,286 | 9,18,420 |
| EBITDA 1 | 43,771 | 44,234 | 49,409 | 68,088 | 99,210 | 1,14,200 | 1,24,275 | 1,35,950 |
| EBIT 1 | 37,087 | 37,430 | 42,677 | 60,979 | 90,256 | 1,06,214 | 1,16,843 | 1,28,400 |
| Net income 1 | 26,366 | 28,722 | 33,553 | 47,250 | 69,447 | 76,940 | 83,243 | 87,820 |
| Net Debt 1 | -1,82,852 | -1,82,968 | -1,85,900 | -1,81,220 | -1,77,547 | 36,999 | -1,04,242 | -8,930 |
| Reference price 2 | 1,578.00 | 1,595.00 | 2,696.00 | 3,350.00 | 6,972.00 | 6,360.00 | 6,360.00 | 6,360.00 |
| Nbr of stocks (in thousands) | 2,04,945 | 2,04,971 | 2,01,565 | 1,99,292 | 1,97,993 | 1,64,482 | - | - |
| Announcement Date | 28/04/22 | 26/04/23 | 24/04/24 | 25/04/25 | 27/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.85x | 1.31x | 9.48x | 3.77% | 661.45Cr | |
| 51.45x | 2.39x | 22.75x | 0.07% | 8.96TCr | |
| 11.73x | 1.02x | 5.58x | 4.98% | 6.63TCr | |
| 24.6x | 1.92x | 18.86x | 1.18% | 5.31TCr | |
| 28.72x | 3.58x | 19.45x | 0.23% | 4.91TCr | |
| 45.91x | 3.71x | 23.4x | 2.12% | 3.56TCr | |
| 21.04x | 1.47x | 13.54x | 0.22% | 3.1TCr | |
| 25.61x | 0.64x | 10.5x | 2.43% | 3.13TCr | |
| 5.22x | 0.32x | 6.05x | 5.39% | 2.8TCr | |
| 21.43x | 0.4x | 6.33x | 2.88% | 2.69TCr | |
| Average | 24.96x | 1.67x | 13.60x | 2.33% | 4.17TCr | |
| Weighted average by Cap. | 28.76x | 1.88x | 15.21x | 1.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1944 Stock
- Valuation Kinden Corporation
Select your edition
All financial news and data tailored to specific country editions
