Valuation Kraftia Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 30/10/2026 pm IST			5-day change	1st Jan Change
7,755.00 ^JPY	-3.65%		+2.61%	+0.75%

30/07	Kraftia Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
30/07	Kraftia Corporation Announces Establishment of the Strategic Investment Fund Kraftia Succession Value Partners Investment Limited Partnership	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,03,044	2,38,394	4,50,472	3,40,214	6,61,159	5,48,571	-	-
Change	-	17.41%	88.96%	-24.48%	94.34%	-17.03%	-	-
Enterprise Value (EV) ¹	1,76,177	2,07,266	3,87,259	2,90,991	6,34,433	5,07,607	4,76,067	4,48,094
Change	-	17.65%	86.84%	-24.86%	118.02%	-19.99%	-6.21%	-5.88%
P/E	7.74x	9.05x	16.1x	11.8x	16.5x	12.7x	11.5x	10.6x
PBR	0.85x	0.91x	1.56x	1.1x	1.9x	1.49x	1.36x	1.24x
PEG	-	17.81x	2.5x	3.74x	0.4x	1.69x	1x	1.22x
Capitalization / Revenue	0.54x	0.6x	0.96x	0.72x	1.39x	1.09x	1.04x	1.02x
EV / Revenue	0.47x	0.52x	0.83x	0.61x	1.33x	1x	0.9x	0.83x
EV / EBITDA	4.53x	5.44x	8.79x	6.08x	10.3x	7.62x	6.56x	5.68x
EV / EBIT	5.32x	6.46x	10.2x	7.03x	11.6x	8.51x	7.17x	6.2x
EV / FCF	-77.1x	14.8x	9.3x	68.5x	-109x	13.9x	14.6x	10.5x
FCF Yield	-1.3%	6.76%	10.8%	1.46%	-0.92%	7.19%	6.86%	9.51%
Dividend per Share ²	100	110	120	140	220	234.4	254.7	281.7
Rate of return	3.49%	3.27%	1.88%	2.91%	2.35%	3.02%	3.28%	3.63%
EPS ²	370	371.9	395.9	408.4	566.2	608.7	675.8	734.4
Distribution rate	27%	29.6%	30.3%	34.3%	38.9%	38.5%	37.7%	38.4%
Net sales ¹	3,76,563	3,95,783	4,69,057	4,73,954	4,76,123	5,05,269	5,28,274	5,37,582
EBITDA ¹	38,928	38,101	44,032	47,842	61,522	66,623	72,618	78,938
EBIT ¹	33,137	32,083	38,016	41,388	54,600	59,649	66,407	72,249
Net income ¹	26,216	26,349	28,017	28,883	40,053	43,074	47,817	51,964
Net Debt ¹	-26,867	-31,128	-63,213	-49,223	-26,726	-40,964	-72,504	-1,00,477
Reference price ²	2,866.00	3,365.00	6,369.00	4,810.00	9,347.00	7,755.00	7,755.00	7,755.00
Nbr of stocks (in thousands)	70,846	70,845	70,729	70,731	70,735	70,738	-	-
Announcement Date	28/04/22	28/04/23	26/04/24	28/04/25	28/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KRAFTIA CORPORATION	12.88x	1.05x	7.93x	2.95%	360.71Cr
QUANTA SERVICES, INC.	51.98x	2.5x	23.47x	0.07%	9.55TCr
VINCI	12.14x	1.03x	5.7x	4.8%	6.76TCr
LARSEN & TOUBRO LIMITED	25.58x	1.96x	19.83x	1.14%	5.55TCr
COMFORT SYSTEMS USA, INC.	26.12x	3.2x	17.76x	0.25%	4.63TCr
FERROVIAL N.V.	52.95x	4.14x	25.95x	1.78%	4.09TCr
HOCHTIEF AG	26.55x	0.66x	10.87x	2.34%	3.23TCr
EMCOR GROUP, INC.	20.54x	1.44x	13.31x	0.23%	3.04TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.32x	0.34x	6.69x	5.3%	2.86TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.89x	0.41x	6.53x	2.79%	2.74TCr
Average	25.60x	1.67x	13.81x	2.17%	4.28TCr
Weighted average by Cap.	30.04x	1.93x	15.81x	1.87%