Valuation KITZ Corporation

Stocks

Delayed Japan Exchange 11:12:43 29/10/26 am AEDT			5-day change	1st Jan Change
1,891.00 ^JPY	-1.20%		+3.16%	+8.97%

07/08	Kitz Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
07/08	KITZ Corporation Declares Cash Dividend for the Second Quarter Ended June 30, 2026, Payable on September 18, 2026; Revises Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	63,826	70,773	108,197	98,892	151,245	166,532	-	-
Change	-	10.88%	52.88%	-8.6%	52.94%	10.11%	-	-
Enterprise Value (EV)	74,749	83,322	115,756	102,941	159,311	166,532	166,532	166,532
Change	-	11.47%	38.93%	-11.07%	54.76%	4.53%	0%	0%
P/E	12.9x	8.27x	10.2x	8.57x	13.2x	11.6x	10.6x	10.4x
PBR	0.79x	0.79x	1.07x	0.91x	1.28x	1.29x	1.2x	1.14x
PEG	-	0.1x	0.4x	0.7x	-22.16x	0.5x	1.12x	4.62x
Capitalization / Revenue	0.47x	0.44x	0.65x	0.57x	0.86x	0.79x	0.72x	0.71x
EV / Revenue	0x	0x	0x	0x	0x	0.79x	0.72x	0.71x
EV / EBITDA	-	0x	0x	0x	0x	6.41x	5.55x	-
EV / EBIT	0x	0x	0x	0x	0x	8.88x	7.75x	7.57x
EV / FCF	-	0x	0x	0x	-	-61.7x	11.9x	-
FCF Yield	-	1.51%	7.95%	7.82%	-	-1.62%	8.41%	-
Dividend per Share ²	20	33	41	46	53	63	69	74
Rate of return	2.81%	4.18%	3.4%	4.05%	3.05%	3.29%	3.61%	3.87%
EPS ²	55.26	95.35	118.1	132.6	131.8	164.4	179.8	183.9
Distribution rate	36.2%	34.6%	34.7%	34.7%	40.2%	38.3%	38.4%	40.2%
Net sales ¹	135,790	159,914	166,941	172,042	176,682	210,000	230,000	235,000
EBITDA ¹	-	17,977	21,070	21,346	22,605	26,000	30,000	-
EBIT ¹	8,990	11,051	13,687	14,220	15,454	18,750	21,500	22,000
Net income ¹	4,954	8,549	10,591	11,824	11,465	14,300	15,650	16,000
Net Debt	10,923	12,549	7,559	4,049	8,066	-	-	-
Reference price ²	712.00	789.00	1,206.00	1,137.00	1,739.00	1,914.00	1,914.00	1,914.00
Nbr of stocks (in thousands)	89,643	89,700	89,715	86,976	86,972	87,007	-	-
Announcement Date	10/2/22	13/2/23	13/2/24	13/2/25	12/2/26	-	-	-

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.($)
KITZ CORPORATION	11.48x	-	-	3.34%	1.04B
PARKER-HANNIFIN CORPORATION	29.09x	5.2x	18.97x	0.9%	114B
ATLAS COPCO AB	30.89x	4.85x	18.34x	1.73%	88.09B
W.W. GRAINGER, INC.	28.88x	3.3x	19.06x	0.72%	63.24B
FASTENAL COMPANY	40.57x	6.34x	27.94x	1.88%	59.14B
KEYSIGHT TECHNOLOGIES, INC.	39.38x	7.98x	23.34x	-.--%	57.22B
FANUC CORPORATION	24.21x	4.65x	16.02x	2.47%	34.09B
INGERSOLL RAND INC.	30.15x	3.98x	15.02x	0.11%	29.31B
DOVER CORPORATION	22.66x	3.28x	14.15x	1.03%	27.42B
XYLEM INC.	20.3x	2.48x	10.65x	1.84%	21.39B
Average	27.76x	4.67x	18.17x	1.4%	49.45B
Weighted average by Cap.	30.90x	5.02x	19.38x	1.15%