Valuation K.R.S. Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

23/04	K.R.S. Corporation agreed to acquire 51.60% stake in Coldrush Logistics Private Limited for ¥2.8 billion.	CI
29/01	Tomoe Engineering Co., Ltd. Announces Appointment of Independent Committee Members	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,924	25,677	22,421	53,392	67,461	72,407	-	-
Change	-	17.12%	-12.68%	138.14%	26.35%	7.33%	-	-
Enterprise Value (EV)	53,470	59,733	58,374	91,724	110,117	72,407	72,407	72,407
Change	-	11.71%	-2.28%	57.13%	20.05%	-34.25%	0%	0%
P/E	14x	17.6x	-16.8x	20.1x	25.5x	33.3x	30.2x	27.3x
PBR	0.57x	0.62x	0.56x	1.24x	1.49x	1.53x	1.47x	1.42x
PEG	-	-2.67x	0x	-0x	-54.59x	-1.9x	2.9x	2.6x
Capitalization / Revenue	0.12x	0.14x	0.12x	0.27x	0.33x	0.35x	0.34x	0.33x
EV / Revenue	0x	0x	0x	0x	0x	0.35x	0.34x	0.33x
EV / EBITDA	0x	0x	0x	-	-	5.18x	4.9x	4.64x
EV / EBIT	0x	0x	0x	0x	0x	12.6x	11.6x	10.6x
EV / FCF	-0x	-	0x	-0x	-0x	64.6x	24x	33.2x
FCF Yield	-17.2%	-	3.6%	-0.5%	-4.36%	1.55%	4.17%	3.01%
Dividend per Share ²	23	23	23	23.5	27.5	24	26.5	29.5
Rate of return	2.61%	2.23%	2.55%	1.09%	1.01%	0.82%	0.91%	1.01%
EPS ²	62.81	58.67	-53.7	107	106.5	87.5	96.55	106.6
Distribution rate	36.6%	39.2%	-42.8%	22%	25.8%	27.4%	27.4%	27.7%
Net sales ¹	175,967	179,649	184,617	195,192	202,602	208,250	213,400	218,450
EBITDA ¹	9,531	10,113	10,746	-	-	13,990	14,790	15,600
EBIT ¹	3,638	3,695	4,030	5,562	5,644	5,750	6,250	6,800
Net income ¹	1,561	1,458	-1,334	2,660	2,648	2,175	2,400	2,650
Net Debt	31,546	34,056	35,953	38,332	42,656	-	-	-
Reference price ²	882.00	1,033.00	902.00	2,148.00	2,714.00	2,913.00	2,913.00	2,913.00
Nbr of stocks (in thousands)	24,857	24,857	24,857	24,857	24,857	24,856	-	-
Announcement Date	11/1/22	10/1/23	10/1/24	9/1/25	8/1/26	-	-	-

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.($)
OLD DOMINION FREIGHT LINE, INC.	40.76x	7.93x	24.36x	0.51%	47.16B
JB HUNT TRANSPORT SERVICES	36.84x	2.07x	15.66x	0.63%	26.39B
TFI INTERNATIONAL INC.	30.52x	1.7x	11.37x	1.3%	11.99B
SAIA, INC.	36.83x	3.11x	16.69x	-.--%	11.17B
LANDSTAR SYSTEM, INC.	34.08x	1.24x	21.25x	1.21%	6.5B
RXO, INC.	-89.57x	0.69x	35.11x	-.--%	3.98B
NIKKON HOLDINGS CO.,LTD.	31.13x	2.47x	16.2x	2.26%	3.67B
WERNER ENTERPRISES, INC.	48.35x	0.91x	7.69x	1.36%	2.42B
Average	21.12x	2.52x	18.54x	0.91%	14.16B
Weighted average by Cap.	33.27x	4.47x	19.78x	0.67%