Valuation Kokusai Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 01:51:37 2024-09-18 am EDT			5-day change	1st Jan Change
500.00 ^JPY	0.00%		-0.20%	0.00%

Aug. 08	Tranche Update on Kokusai Co., Ltd.'s Equity Buyback Plan announced on August 7, 2024.	CI
Aug. 08	Kokusai Co., Ltd.'s Equity Buyback announced on August 7, 2024, has closed with 210,900 shares, representing 1.53% for ¥99.33 million.	CI

Fiscal Period: March	2019	2020	2021	2022	2023	2024
Capitalization ¹	10,680	9,236	10,263	8,661	7,135	7,245
Change	-	-13.52%	11.12%	-15.61%	-17.62%	1.54%
Enterprise Value (EV) ¹	8,451	5,290	6,828	5,684	4,511	3,011
Change	-	-37.4%	29.07%	-16.75%	-20.64%	-33.25%
P/E ratio	31.2x	6.06x	57.2x	18.4x	-108x	-28.1x
PBR	1.05x	0.84x	0.94x	0.78x	0.65x	0.67x
PEG	-	0x	-0.6x	0x	1x	-0x
Capitalization / Revenue	1.01x	0.72x	0.89x	0.78x	0.71x	0.71x
EV / Revenue	0.8x	0.41x	0.59x	0.51x	0.45x	0.29x
EV / EBITDA	11.2x	2.41x	12.4x	9.72x	35.8x	-6.53x
EV / EBIT	13.2x	2.56x	16.6x	12.7x	-116x	-4.92x
EV / FCF	13.2x	2.93x	-51.8x	-22.3x	-9.27x	2.25x
FCF Yield	7.58%	34.1%	-1.93%	-4.47%	-10.8%	44.5%
Dividend per Share ²	30	30	25	20	20	20
Rate of return	3.94%	4.55%	3.43%	3.17%	3.85%	3.8%
EPS ²	24.4	108.8	12.73	34.24	-4.801	-18.77
Distribution rate	123%	27.6%	196%	58.4%	-417%	-107%
Net sales ¹	10,546	12,894	11,505	11,127	10,037	10,239
EBITDA ¹	757	2,192	552	585	126	-461
EBIT ¹	638	2,066	412	446	-39	-612
Net income ¹	342	1,525	179	475	-66	-258
Net Debt ¹	-2,229	-3,946	-3,435	-2,977	-2,624	-4,234
Reference price ²	762.00	659.00	729.00	630.00	519.00	527.00
Nbr of stocks (in thousands)	14,015	14,015	14,078	13,748	13,748	13,748
Announcement Date	6/24/19	8/18/20	6/28/21	6/27/22	6/26/23	6/24/24

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SMC CORPORATION	19.53x	3.85x	11.86x	+1.73%	26.53B
MKS INSTRUMENTS, INC.	69.9x	3.17x	12.91x	+0.81%	7.34B
COGNEX CORPORATION	63.53x	6.86x	40.81x	+0.78%	6.68B
BADGER METER, INC.	52.24x	7.22x	32.63x	+0.53%	6.28B
WUHAN GUIDE INFRARED CO., LTD.	65.22x	-	-	-	3.53B
INFICON HOLDING AG	29.86x	4.72x	20.58x	+1.74%	3.32B
RENISHAW PLC	24.2x	3.29x	15.35x	+2.13%	3.24B
ESCO TECHNOLOGIES INC.	30.73x	-	-	-	3.16B
HORIBA, LTD.	10.17x	0.91x	4.44x	+2.98%	2.65B
Average	40.60x	4.29x	19.80x	+1.53%	6.97B
Weighted average by Cap.	36.92x	4.38x	18.15x	+1.44%