Valuation K.R.S. Corporation OTC Markets

Stocks

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

Apr. 22	K.R.S. Corporation agreed to acquire 51.60% stake in Coldrush Logistics Private Limited for ¥2.8 billion.	CI
Jan. 29	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	73,575	-	-
Change	-	17.12%	-12.68%	138.14%	26.35%	9.06%	-	-
Enterprise Value (EV)	53,470	59,733	58,374	91,724	110,117	73,575	73,575	73,575
Change	-	11.71%	-2.28%	57.13%	20.05%	-33.18%	0%	0%
P/E	14x	17.6x	-16.8x	20.1x	25.5x	33.8x	30.7x	27.8x
PBR	0.57x	0.62x	0.56x	1.24x	1.49x	1.55x	1.5x	1.45x
PEG	-	-2.67x	0x	-0x	-54.59x	-1.9x	3x	2.7x
Capitalization / Revenue	0.12x	0.14x	0.12x	0.27x	0.33x	0.35x	0.34x	0.34x
EV / Revenue	0x	0x	0x	0x	0x	0.35x	0.34x	0.34x
EV / EBITDA	0x	0x	0x	-	-	5.26x	4.97x	4.72x
EV / EBIT	0x	0x	0x	0x	0x	12.8x	11.8x	10.8x
EV / FCF	-0x	-	0x	-0x	-0x	65.7x	24.4x	33.8x
FCF Yield	-17.2%	-	3.6%	-0.5%	-4.36%	1.52%	4.1%	2.96%
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%	0.81%	0.9%	1%
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	2,960.00	2,960.00	2,960.00
Nbr of stocks (in thousands)	24,857	24,857	24,857	24,857	24,857	24,856	-	-
Announcement Date	1/11/22	1/10/23	1/10/24	1/9/25	1/8/26	-	-	-

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.	42.2x	8.22x	25.23x	0.49%	48.42B
JB HUNT TRANSPORT SERVICES	37.48x	2.1x	15.92x	0.62%	27.45B
TFI INTERNATIONAL INC.	31.6x	1.78x	11.88x	1.24%	12.55B
SAIA, INC.	37.66x	3.18x	17.07x	-.--%	11.34B
LANDSTAR SYSTEM, INC.	36.45x	1.33x	22.8x	1.13%	7.13B
RXO, INC.	-108.85x	0.82x	42.01x	-.--%	4.73B
NIKKON HOLDINGS CO.,LTD.	32.61x	2.57x	16.86x	2.16%	3.87B
WERNER ENTERPRISES, INC.	54.35x	0.99x	8.38x	1.22%	2.75B
Average	20.44x	2.63x	20.02x	0.86%	14.78B
Weighted average by Cap.	33.12x	4.57x	20.73x	0.64%