Valuation K.R.S. Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-18 am EDT			5-day change	1st Jan Change
2,971.00 ^JPY	-0.30%		+1.64%	+3.84%

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	73,849	-	-
Change	-	17.12%	-12.68%	138.14%	26.35%	9.47%	-	-
Enterprise Value (EV)	53,470	59,733	58,374	91,724	110,117	73,849	73,849	73,849
Change	-	11.71%	-2.28%	57.13%	20.05%	-32.94%	0%	0%
P/E	14x	17.6x	-16.8x	20.1x	25.5x	34x	30.8x	27.9x
PBR	0.57x	0.62x	0.56x	1.24x	1.49x	1.56x	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	0.35x	0.34x
EV / Revenue	0x	0x	0x	0x	0x	0.35x	0.35x	0.34x
EV / EBITDA	0x	0x	0x	-	-	5.28x	4.99x	4.73x
EV / EBIT	0x	0x	0x	0x	0x	12.8x	11.8x	10.9x
EV / FCF	-0x	-	0x	-0x	-0x	65.9x	24.5x	33.9x
FCF Yield	-17.2%	-	3.6%	-0.5%	-4.36%	1.52%	4.09%	2.95%
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%	0.89%	0.99%
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	2,971.00	2,971.00	2,971.00
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.($)
K.R.S. CORPORATION	33.95x	-	-	0.81%	469M
OLD DOMINION FREIGHT LINE, INC.	30.17x	6.06x	18.1x	0.65%	36.36B
JB HUNT TRANSPORT SERVICES	31.13x	1.71x	13.13x	0.77%	22.18B
FEDEX FREIGHT HOLDING COMPANY, INC.	23.08x	2.21x	12.09x	-	17.58B
TFI INTERNATIONAL INC.	23.5x	1.49x	9.87x	1.53%	10.34B
SAIA, INC.	30.53x	2.55x	13.85x	-.--%	9.26B
LANDSTAR SYSTEM, INC.	28.71x	1.01x	17.94x	1.26%	5.78B
NIKKON HOLDINGS CO.,LTD.	34.03x	2.61x	17.24x	2.19%	4.04B
RXO, INC.	-80.93x	0.53x	26.83x	-.--%	3.25B
WERNER ENTERPRISES, INC.	41.78x	0.8x	6.68x	1.63%	2.1B
Average	19.60x	2.11x	15.08x	0.98%	11.14B
Weighted average by Cap.	25.71x	3.21x	15.03x	0.81%