Valuation Kokusai Electric Corporation

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 12/02/2026 pm IST			5-day change	1st Jan Change
6,374.00 ^JPY	+2.10%		+4.49%	+16.00%

02/02	Goldman Sachs Securities Co., Ltd. agreed to acquire 5.14% stake in Kokusai Electric Corporation from Applied Materials Europe BV.	CI
01/12	Jefferies Upgrades Kokusai Electric to Buy from Hold; Price Target is 5,800 Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2024	2025	2026	2027	2028
Capitalization ¹	9,74,391	5,63,602	14,57,363	-	-
Change	-	-42.16%	158.58%	-	-
Enterprise Value (EV) ¹	9,74,790	5,79,031	14,67,391	14,46,058	14,19,641
Change	-	-40.6%	153.42%	-1.45%	-1.83%
P/E ratio	43.3x	15.7x	50.4x	32.8x	25.1x
PBR	5.21x	2.88x	6.82x	6.07x	5.26x
PEG	-	0.3x	-2.5x	0.6x	0.8x
Capitalization / Revenue	5.39x	2.36x	6.22x	5.29x	4.58x
EV / Revenue	5.39x	2.42x	6.26x	5.25x	4.46x
EV / EBITDA	23.4x	9.06x	26.5x	18.9x	15.1x
EV / EBIT	31.7x	11.3x	34.5x	23.3x	17.6x
EV / FCF	-108x	53.8x	62.9x	37.2x	27.9x
FCF Yield	-0.92%	1.86%	1.59%	2.69%	3.58%
Dividend per Share ²	11	37	35.44	51.12	78
Rate of return	0.26%	1.53%	0.57%	0.82%	1.25%
EPS ²	96.82	154.6	123.8	190.4	248.8
Distribution rate	11.4%	23.9%	28.6%	26.8%	31.3%
Net sales ¹	1,80,838	2,38,933	2,34,367	2,75,475	3,18,055
EBITDA ¹	41,690	63,945	55,288	76,476	94,089
EBIT ¹	30,745	51,320	42,474	62,104	80,723
Net income ¹	22,374	36,004	28,818	44,074	57,458
Net Debt ¹	399	15,429	10,027	-11,306	-37,722
Reference price ²	4,190.00	2,423.00	6,243.00	6,243.00	6,243.00
Nbr of stocks (in thousands)	2,32,552	2,32,605	2,33,440	-	-
Announcement Date	10/05/24	13/05/25	-	-	-

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.($)
KOKUSAI ELECTRIC CORPORATION	50.42x	6.26x	26.54x	0.57%	950.61Cr
APPLIED MATERIALS, INC.	36.37x	9.17x	28.85x	0.57%	27TCr
DISCO CORPORATION	63.25x	18.68x	40.91x	0.6%	5.33TCr
NAURA TECHNOLOGY GROUP CO., LTD.	47.22x	8.57x	38.18x	0.24%	4.98TCr
ASM INTERNATIONAL N.V.	49.17x	10.35x	28.43x	0.49%	4.04TCr
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	105.09x	17.11x	86.22x	0.11%	3.13TCr
GLOBALFOUNDRIES, INC.	30.58x	3.74x	11.04x	-.--%	2.71TCr
BE SEMICONDUCTOR INDUSTRIES N.V.	102.86x	22.78x	66.05x	1.09%	1.6TCr
PIOTECH INC.	89.55x	13.9x	66.73x	0.23%	1.31TCr
HANMI SEMICONDUCTOR CO., LTD.	74.7x	27.78x	59.81x	0.39%	1.25TCr
Average	64.92x	13.83x	45.28x	0.43%	5.23TCr
Weighted average by Cap.	49.48x	11.29x	36.23x	0.48%