Valuation Kinden Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 28/09/2026 pm IST			5-day change	1st Jan Change
6,917.00 ^JPY	-1.12%		-0.17%	+1.83%

29/07	Kinden Corporation Provides Special Cash Dividend Guidance for the Second Quarter-End and Year-End of the Fiscal Year Ending March 31, 2027	CI
29/07	Kinden Corporation Provides Cash Dividend Guidance Second Quarter-End of Fiscal Year Ending March 31, 2027	CI

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	11,37,720	-	-
Change	-	1.09%	66.22%	22.86%	106.76%	-17.58%	-	-
Enterprise Value (EV) ¹	1,40,551	1,43,961	3,57,520	4,86,407	12,02,859	11,74,719	10,33,478	11,28,790
Change	-	2.43%	148.35%	36.05%	147.29%	-2.34%	-12.02%	9.22%
P/E	12.3x	11.4x	16.3x	14.2x	19.9x	15.1x	14.3x	12.9x
PBR	0.63x	0.61x	0.95x	1.11x	2.09x	1.95x	1.84x	1.7x
PEG	-	1.28x	0.9x	0.3x	0.4x	0.5x	2.85x	1.1x
Capitalization / Revenue	0.57x	0.54x	0.83x	0.95x	1.84x	1.38x	1.3x	1.24x
EV / Revenue	0.25x	0.24x	0.55x	0.69x	1.6x	1.42x	1.18x	1.23x
EV / EBITDA	3.21x	3.25x	7.24x	7.14x	12.1x	10.3x	8.32x	8.3x
EV / EBIT	3.79x	3.85x	8.38x	7.98x	13.3x	11.1x	8.85x	8.79x
EV / FCF	6.12x	52.2x	21.9x	17.3x	43.3x	22.3x	15.2x	13.7x
FCF Yield	16.3%	1.92%	4.57%	5.79%	2.31%	4.49%	6.58%	7.31%
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%	3.47%	3.17%	3.65%
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	6,917.00	6,917.00	6,917.00
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

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.($)
KINDEN CORPORATION	15.23x	1.44x	10.4x	3.43%	731.12Cr
QUANTA SERVICES, INC.	56.12x	2.59x	24.69x	0.07%	9.76TCr
VINCI	12.25x	1.05x	5.75x	4.77%	7.03TCr
COMFORT SYSTEMS USA, INC.	34.15x	4.3x	23.32x	0.2%	5.83TCr
LARSEN & TOUBRO LIMITED	26.07x	2.01x	19.74x	1.13%	5.57TCr
FERROVIAL N.V.	50.74x	4.04x	25.56x	1.91%	3.99TCr
HOCHTIEF AG	27.22x	0.68x	11.26x	2.27%	3.41TCr
EMCOR GROUP, INC.	23.27x	1.59x	14.65x	0.2%	3.36TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.85x	0.44x	6.92x	2.78%	2.96TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.92x	0.31x	5.78x	5.98%	2.62TCr
Average	27.18x	1.84x	14.81x	2.27%	4.53TCr
Weighted average by Cap.	31.82x	2.12x	16.79x	1.86%