Valuation COSMOS Pharmaceutical Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 31/07/2026 pm IST			5-day change	1st Jan Change
6,383.00 ^JPY	-7.22%		+2.36%	-19.64%

13/07	COSMOS Pharmaceutical Corporation Provides Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI
13/07	COSMOS Pharmaceutical Corporation Provides Consolidated Earnings Guidance for the First Half and Full Year of the Fiscal Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,03,094	4,83,107	5,25,081	5,02,890	7,00,001	5,05,899	-	-
Change	-	-19.9%	8.69%	-4.23%	39.2%	-27.73%	-	-
Enterprise Value (EV) ¹	5,53,560	4,50,132	4,97,354	4,77,918	6,92,920	4,85,619	4,80,298	4,77,570
Change	-	-18.68%	10.49%	-3.91%	44.99%	-29.92%	-1.1%	-0.57%
P/E	22.2x	20.9x	22.1x	20.6x	22.6x	14.9x	15.7x	14.8x
PBR	3.54x	2.54x	2.49x	2.17x	2.72x	1.68x	1.64x	1.49x
PEG	-	-1.4x	7.98x	7.61x	0.8x	4.32x	12.74x	2.43x
Capitalization / Revenue	0.83x	0.64x	0.63x	0.52x	0.69x	0.43x	0.43x	0.4x
EV / Revenue	0.76x	0.6x	0.6x	0.5x	0.69x	0.44x	0.4x	0.38x
EV / EBITDA	11.8x	10x	10.5x	9.29x	11.1x	7.32x	6.88x	6.42x
EV / EBIT	16.7x	15.1x	16.5x	15.2x	17.1x	11.5x	10.9x	10.3x
EV / FCF	65.2x	-39.1x	93.5x	-222x	-807x	112x	130x	187x
FCF Yield	1.53%	-2.56%	1.07%	-0.45%	-0.12%	-4.85%	0.77%	0.53%
Dividend per Share ²	35	40	50	60	70	82	84.25	89.11
Rate of return	0.46%	0.66%	0.75%	0.95%	0.79%	1.36%	1.32%	1.4%
EPS ²	342.9	292.4	300.5	308.6	390.9	404.3	407	431.9
Distribution rate	10.2%	13.7%	16.6%	19.4%	17.9%	20.3%	20.7%	20.6%
Net sales ¹	7,26,424	7,55,414	8,27,697	9,64,989	10,11,390	10,99,583	11,89,220	12,71,634
EBITDA ¹	46,932	44,906	47,496	51,425	62,633	66,929	69,780	74,418
EBIT ¹	33,147	29,796	30,128	31,501	40,404	42,353	44,022	46,543
Net income ¹	27,156	23,155	23,797	24,454	30,978	32,046	32,271	34,240
Net Debt ¹	-49,534	-32,975	-27,727	-24,972	-7,081	-20,280	-25,601	-28,329
Reference price ²	7,615.00	6,100.00	6,630.00	6,345.00	8,832.00	6,383.00	6,383.00	6,383.00
Nbr of stocks (in thousands)	79,198	79,198	79,198	79,258	79,257	79,257	-	-
Announcement Date	12/07/21	11/07/22	10/07/23	12/07/24	11/07/25	13/07/26	-	-

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.($)
COSMOS PHARMACEUTICAL CORPORATION	15.87x	0.44x	7.32x	1.19%	317.46Cr
TSURUHA HOLDINGS INC.	24.08x	0.4x	6.31x	2.01%	689.49Cr
SUGI HOLDINGS CO.,LTD.	15.72x	0.45x	6.51x	1.34%	320.54Cr
SUNDRUG CO.,LTD.	13.09x	0.46x	5.73x	3.66%	277.49Cr
KUSURI NO AOKI HOLDINGS CO., LTD.	21.24x	0.8x	11.24x	1.42%	239.56Cr
LBX PHARMACY CHAIN	15.04x	0.44x	4.23x	3.37%	143.92Cr
GREAT TREE PHARMACY CO., LTD.	17.46x	0.51x	6.97x	4.09%	36Cr
Average	17.50x	0.50x	6.90x	2.44%	289.25Cr
Weighted average by Cap.	18.87x	0.48x	6.87x	2.06%