Valuation K.R.S. Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-01 am EDT			5-day change	1st Jan Change
3,170.00 ^JPY	-0.47%		+0.96%	+10.80%

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	78,795	-	-
Change	-	17.12%	-12.68%	138.14%	26.35%	16.8%	-	-
Enterprise Value (EV)	53,470	59,733	58,374	91,724	110,117	78,795	78,795	78,795
Change	-	11.71%	-2.28%	57.13%	20.05%	-28.44%	0%	0%
P/E	14x	17.6x	-16.8x	20.1x	25.5x	36.2x	32.8x	29.7x
PBR	0.57x	0.62x	0.56x	1.24x	1.49x	1.66x	1.6x	1.55x
PEG	-	-2.67x	0x	-0x	-54.59x	-2x	3.2x	2.8x
Capitalization / Revenue	0.12x	0.14x	0.12x	0.27x	0.33x	0.38x	0.37x	0.36x
EV / Revenue	0x	0x	0x	0x	0x	0.38x	0.37x	0.36x
EV / EBITDA	0x	0x	0x	-	-	5.63x	5.33x	5.05x
EV / EBIT	0x	0x	0x	0x	0x	13.7x	12.6x	11.6x
EV / FCF	-0x	-	0x	-0x	-0x	70.4x	26.1x	36.1x
FCF Yield	-17.2%	-	3.6%	-0.5%	-4.36%	1.42%	3.83%	2.77%
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%	0.76%	0.84%	0.93%
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	3,170.00	3,170.00	3,170.00
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	36.4x	-	-	0.75%	496M
OLD DOMINION FREIGHT LINE, INC.	34.44x	6.93x	20.71x	0.58%	41.46B
JB HUNT TRANSPORT SERVICES	33.92x	1.91x	14.47x	0.68%	24.93B
FEDEX FREIGHT HOLDING COMPANY, INC.	26.21x	2.49x	13.53x	-	20B
TFI INTERNATIONAL INC.	25.09x	1.57x	10.41x	1.43%	11.04B
SAIA, INC.	31.13x	2.6x	14.13x	-.--%	9.45B
LANDSTAR SYSTEM, INC.	30.45x	1.07x	19.05x	1.19%	6.13B
NIKKON HOLDINGS CO.,LTD.	34.23x	2.77x	18.14x	2.09%	4.28B
RXO, INC.	-86.22x	0.57x	28.8x	-.--%	3.5B
WERNER ENTERPRISES, INC.	46.67x	0.87x	7.26x	1.46%	2.35B
Average	21.23x	2.31x	16.28x	0.91%	12.36B
Weighted average by Cap.	28.53x	3.65x	16.65x	0.74%