Company Valuation: YKT Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,576 3,204 3,738 3,100 3,100 2,647
Change - -10.39% 16.67% -17.08% -0% -14.61%
Enterprise Value (EV) 1 4,092 4,439 3,969 1,175 1,463 -103.2
Change - 8.49% -10.59% -70.41% 24.52% -107.06%
P/E 11.6x 7.35x 4.37x 10.2x -3,100x 48.1x
PBR 0.56x 0.46x 0.48x 0.39x 0.38x 0.33x
PEG - 0.2x 0x -0.2x 31x -0x
Capitalization / Revenue 0.3x 0.2x 0.17x 0.24x 0.26x 0.2x
EV / Revenue 0.35x 0.28x 0.18x 0.09x 0.12x -0.01x
EV / EBITDA 11x 8.54x 3.73x 2.65x 33.2x 0.7x
EV / EBIT 12.7x 9.63x 3.94x 3.04x -133x 0.52x
EV / FCF -2.52x -4.57x 5.33x 0.58x -3.64x -0.1x
FCF Yield -39.6% -21.9% 18.8% 173% -27.5% -1,018%
Dividend per Share 2 5 5 8 5 5 5
Rate of return 1.62% 1.81% 2.48% 1.87% 1.87% 2.19%
EPS 2 26.66 37.56 73.65 26.19 -0.0861 4.738
Distribution rate 18.8% 13.3% 10.9% 19.1% -5,804% 106%
Net sales 1 11,777 15,682 22,079 12,882 11,930 13,386
EBITDA 1 373 520 1,065 443 44 -148
EBIT 1 322 461 1,008 386 -11 -199
Net income 1 313 436 855 304 -1 55
Net Debt 1 516 1,235 231 -1,925 -1,637 -2,750
Reference price 2 308.00 276.00 322.00 267.00 267.00 228.00
Nbr of stocks (in thousands) 11,609 11,609 11,609 11,609 11,609 11,609
Announcement Date 25/03/21 28/03/22 27/03/23 26/03/24 26/03/25 25/03/26
1JPY in Million2JPY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.75Cr
30.69x3.46x20.15x0.69% 6.59TCr
36.17x5.63x24.88x2.13% 5.22TCr
34.67x5.55x20.35x0.9% 1.31TCr
31.42x2.5x20.32x0.57% 1.24TCr
16.63x1.31x10.55x-.--% 846.86Cr
27.79x1.83x15.54x2.81% 696.79Cr
17.49x1.15x9.99x3.59% 415.33Cr
32.65x3.35x19.24x1.07% 273.69Cr
26.92x - - - 260.46Cr
Average 28.27x 3.10x 17.63x 1.47% 1.69TCr
Weighted average by Cap. 31.57x 4.00x 20.71x 1.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 2693 Stock
  4. Valuation YKT Corporation