|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,343.00 JPY | -2.61% |
|
+5.91% | +41.37% |
| May. 12 | Oasis Management holds 5.44% stake in Kanadevia, filing shows | RE |
| May. 12 | Kanadevia Corporation Reports Earnings Results for the Full Year Ended March 31, 2026 | CI |
Company Valuation: Kanadevia Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 150,841 | 125,725 | 145,946 | 222,282 | 153,893 | 231,990 | - | - |
| Change | - | -16.65% | 16.08% | 52.3% | -30.77% | 50.75% | - | - |
| Enterprise Value (EV) 1 | 211,521 | 150,405 | 146,007 | 232,118 | 208,893 | 272,890 | 250,290 | 234,890 |
| Change | - | -28.89% | -2.92% | 58.98% | -10.01% | 30.64% | -8.28% | -6.15% |
| P/E ratio | 35.4x | 15.9x | 9.37x | 11.7x | 6.97x | 15.2x | 12x | 10.8x |
| PBR | 1.19x | 0.96x | 1.05x | 1.37x | 0.81x | 0.86x | 1.08x | 1x |
| PEG | - | 0.2x | 0.1x | 0.5x | 0.4x | -0.3x | 0x | 0.9x |
| Capitalization / Revenue | 0.37x | 0.28x | 0.3x | 0.4x | 0.25x | 0.26x | 0.37x | 0.37x |
| EV / Revenue | 0.52x | 0.34x | 0.3x | 0.42x | 0.34x | 0.44x | 0.4x | 0.37x |
| EV / EBITDA | 8.07x | - | 4.78x | 6.55x | 5.38x | 9.04x | 6.04x | 4.91x |
| EV / EBIT | 13.7x | 9.68x | 7.28x | 9.54x | 7.75x | 19.9x | 8.81x | 7.32x |
| EV / FCF | 23.9x | 5.41x | 5.72x | -11x | -6.57x | 17.7x | 13.4x | 11.7x |
| FCF Yield | 4.18% | 18.5% | 17.5% | -9.05% | -15.2% | -8.04% | 7.45% | 8.53% |
| Dividend per Share 2 | 12 | 12 | 18 | 23 | 25 | 25 | 27.5 | 29.5 |
| Rate of return | 1.34% | 1.61% | 2.08% | 1.74% | 2.73% | 2.48% | 1.99% | 2.14% |
| EPS 2 | 25.26 | 46.87 | 92.43 | 112.7 | 131.3 | 66.2 | 114.7 | 127.8 |
| Distribution rate | 47.5% | 25.6% | 19.5% | 20.4% | 19% | 37.8% | 24% | 23.1% |
| Net sales 1 | 408,592 | 441,797 | 492,692 | 555,844 | 610,523 | 645,222 | 623,050 | 633,450 |
| EBITDA 1 | 26,200 | - | 30,571 | 35,457 | 38,859 | 27,827 | 41,450 | 47,850 |
| EBIT 1 | 15,396 | 15,541 | 20,056 | 24,323 | 26,946 | 12,192 | 28,400 | 32,100 |
| Net income 1 | 4,258 | 7,899 | 15,577 | 18,999 | 22,103 | 11,137 | 19,300 | 21,500 |
| Net Debt 1 | 60,680 | 24,680 | 61 | 9,836 | 55,000 | 40,900 | 18,300 | 2,900 |
| Reference price 2 | 895.00 | 746.00 | 866.00 | 1,319.00 | 915.00 | 1,379.00 | 1,379.00 | 1,379.00 |
| Nbr of stocks (in thousands) | 168,537 | 168,532 | 168,528 | 168,523 | 168,189 | 168,231 | - | - |
| Announcement Date | 5/13/21 | 5/11/22 | 5/12/23 | 5/10/24 | 5/12/25 | 5/12/26 | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.73x | 0.44x | 9.04x | 1.81% | 1.46B | |
| 31.54x | 5.46x | 20.28x | 0.86% | 108B | |
| 46.23x | 8.01x | 29.97x | 1.32% | 46.79B | |
| 23.12x | 3.41x | 14.63x | 1.01% | 28.39B | |
| 19.48x | 1.6x | 11.83x | 2.48% | 27.62B | |
| 28.87x | 3.77x | 13.92x | 0.12% | 27.38B | |
| 26.41x | 4.31x | 15.41x | 1.51% | 26.54B | |
| 24.05x | 2.85x | 12.42x | 1.59% | 25.74B | |
| 25.1x | 3.25x | 15.61x | 1.83% | 23.77B | |
| 30.29x | 2.69x | 17.26x | 1.76% | 23.65B | |
| Average | 29.08x | 3.58x | 16.03x | 1.43% | 33.96B | |
| Weighted average by Cap. | 30.18x | 4.53x | 18.38x | 1.25% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 7004 Stock
- Valuation Kanadevia Corporation
Select your edition
All financial news and data tailored to specific country editions
