Valuation Kondotec Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 26/08/2026 pm IST			5-day change	1st Jan Change
1,699.00 ^JPY	+2.10%		+6.45%	+7.87%

07/08	Kondotec Inc. Provides Consolidated Earnings Guidance for the First Half and for the Full Year of Fiscal Year Ending March 31, 2027	CI
07/08	Kondotec Inc. Provides Second Quarter-End and Year-End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	27,923	25,784	25,514	32,938	36,413	38,427
Change	-	-7.66%	-1.05%	29.1%	10.55%	5.53%
Enterprise Value (EV) ¹	20,270	20,791	19,127	25,416	26,779	29,875
Change	-	2.57%	-8%	32.88%	5.36%	11.56%
P/E	18x	11.7x	10.6x	10.1x	11.1x	11.6x
PBR	0.96x	0.87x	0.82x	0.97x	1x	1x
PEG	-	0.3x	1.23x	0.3x	4,086.95x	15.85x
Capitalization / Revenue	0.47x	0.39x	0.34x	0.43x	0.46x	0.46x
EV / Revenue	0.34x	0.31x	0.25x	0.33x	0.34x	0.36x
EV / EBITDA	4.51x	4.16x	3.26x	4.11x	4.37x	4.6x
EV / EBIT	6.04x	5.78x	4.39x	5.44x	6x	6.43x
EV / FCF	7.4x	-47.6x	8.34x	13.7x	5.12x	-566x
FCF Yield	13.5%	-2.1%	12%	7.3%	19.5%	-0.18%
Dividend per Share ²	31	32	34	40	46	52
Rate of return	2.9%	3.15%	3.39%	3.1%	3.23%	3.47%
EPS ²	59.5	87.23	94.74	128	128	128.9
Distribution rate	52.1%	36.7%	35.9%	31.3%	35.9%	40.3%
Net sales ¹	59,562	66,139	75,447	76,873	79,175	83,949
EBITDA ¹	4,498	5,001	5,870	6,188	6,127	6,501
EBIT ¹	3,356	3,595	4,355	4,674	4,466	4,645
Net income ¹	1,561	2,284	2,414	3,265	3,272	3,302
Net Debt ¹	-7,653	-4,993	-6,387	-7,522	-9,634	-8,552
Reference price ²	1,069.00	1,017.00	1,002.00	1,290.00	1,424.00	1,499.00
Nbr of stocks (in thousands)	26,120	25,353	25,463	25,534	25,571	25,635
Announcement Date	22/06/21	24/06/22	23/06/23	25/06/24	25/06/25	23/06/26

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.($)
KONDOTEC INC.	-	-	-	-	27Cr
SAINT-GOBAIN	13.7x	1.04x	6.78x	2.9%	4.64TCr
ASSA ABLOY AB	22.53x	2.84x	13.92x	1.95%	4.14TCr
MASCO CORPORATION	16.23x	2.21x	11.06x	1.75%	1.43TCr
CARLISLE COMPANIES INCORPORATED	19.36x	3.19x	13.1x	1.27%	1.44TCr
QXO, INC.	-25.18x	1.53x	17.22x	3.68%	1.44TCr
ZURN ELKAY WATER SOLUTIONS CORPORATION	28.83x	4.39x	15.99x	0.92%	809.75Cr
AGC INC.	14.31x	0.74x	4.68x	3.67%	762.14Cr
SIMPSON MANUFACTURING CO., INC.	20.26x	3.05x	12.54x	0.64%	764.69Cr
BUILDERS FIRSTSOURCE, INC.	260.01x	0.82x	10.82x	-.--%	746.29Cr
Average	41.12x	2.20x	11.79x	1.86%	1.62TCr
Weighted average by Cap.	25.70x	2.08x	11.30x	2.18%