Valuation Kintetsu Group Holdings Co.,Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 01:30:00 2026-03-06 am EST			5-day change	1st Jan Change
3,154.00 ^JPY	-1.68%		-4.54%	+2.74%

Feb. 13	Kintetsu Group Holdings Co.,Ltd. Reports Earnings Results for the Nine Months Ended December 31, 2025	CI
Nov. 14	Kintetsu Group Holdings Co.,Ltd. Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	802,202	666,591	811,135	846,670	606,665	599,737	-	-
Change	-	-16.9%	21.68%	4.38%	-28.35%	-1.14%	-	-
Enterprise Value (EV) ¹	1,943,540	1,682,188	1,950,015	2,208,208	1,670,805	1,692,782	1,672,740	1,644,475
Change	-	-13.45%	15.92%	13.24%	-24.34%	1.32%	-1.18%	-1.69%
P/E ratio	-13.3x	15.6x	9.14x	17.6x	13x	12.7x	13x	12.3x
PBR	2.5x	1.76x	1.84x	1.63x	1.11x	1.02x	0.97x	0.91x
PEG	-	-0x	0x	-0.4x	-4.61x	10.22x	-5.15x	1.99x
Capitalization / Revenue	1.15x	0.96x	0.52x	0.52x	0.35x	0.33x	0.32x	0.31x
EV / Revenue	2.79x	2.43x	1.25x	1.36x	0.96x	0.94x	0.9x	0.86x
EV / EBITDA	-265x	30.5x	14.9x	13.7x	10x	10.6x	10.3x	9.73x
EV / EBIT	-31.3x	435x	29x	25.3x	19.8x	19.1x	18.5x	17.2x
EV / FCF	-24.1x	16.5x	21.2x	23.4x	241x	-19.5x	50.6x	39.2x
FCF Yield	-4.15%	6.05%	4.72%	4.27%	0.42%	-5.12%	1.98%	2.55%
Dividend per Share ²	-	25	50	50	50	60	61	64.5
Rate of return	-	0.71%	1.17%	1.12%	1.57%	1.9%	1.93%	2.05%
EPS ²	-316.6	224.8	466.8	252.8	245.6	248.7	242.4	257.4
Distribution rate	-	11.1%	10.7%	19.8%	20.4%	24.1%	25.2%	25.1%
Net sales ¹	697,203	691,512	1,561,002	1,629,529	1,741,787	1,803,550	1,858,800	1,918,750
EBITDA ¹	-7,336	55,134	130,762	161,002	166,839	159,750	163,150	169,000
EBIT ¹	-62,115	3,864	67,144	87,430	84,399	88,800	90,500	95,800
Net income ¹	-60,187	42,755	88,779	48,073	46,716	47,300	46,100	48,950
Net Debt ¹	1,141,338	1,015,597	1,138,880	1,361,538	1,064,140	1,093,045	1,073,003	1,044,738
Reference price ²	4,220.00	3,505.00	4,265.00	4,452.00	3,190.00	3,154.00	3,154.00	3,154.00
Nbr of stocks (in thousands)	190,095	190,183	190,184	190,177	190,177	190,151	-	-
Announcement Date	5/14/21	5/13/22	6/2/23	5/15/24	5/15/25	-	-	-

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.($)
KINTETSU GROUP HOLDINGS CO.,LTD.	12.68x	0.94x	10.6x	1.9%	3.81B
CENTRAL JAPAN RAILWAY COMPANY	8.08x	4.16x	8.2x	0.75%	26.17B
WEST JAPAN RAILWAY COMPANY	11.95x	1.6x	7.71x	2.86%	9.33B
TOKYU CORPORATION	12.81x	2.12x	11.81x	1.49%	6.9B
SEIBU HOLDINGS INC.	37.34x	3.12x	16.02x	0.98%	6.81B
HANKYU HANSHIN HOLDINGS, INC.	12.63x	1.94x	11.69x	2.18%	6.34B
INDIAN RAILWAY CATERING & TOURISM CORPORATION LIMITED	30.88x	8.07x	23.44x	1.79%	4.81B
KEISEI ELECTRIC RAILWAY CO., LTD.	13.84x	2.8x	13.77x	1.61%	3.99B
TOBU RAILWAY CO., LTD.	11.38x	2x	10.36x	2.2%	3.69B
ODAKYU ELECTRIC RAILWAY CO., LTD.	14.69x	2.77x	11.9x	3%	3.65B
Average	16.63x	2.95x	12.55x	1.88%	7.55B
Weighted average by Cap.	14.48x	3.22x	11.14x	1.57%