Valuation COSMOS Pharmaceutical Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 11/09/2026 pm IST			5-day change	1st Jan Change
6,501.00 ^JPY	-1.29%		-4.75%	-18.15%

03/08	COSMOS Pharmaceutical Corporation Announces Retirement of Futoshi Shibata as Director	CI
13/07	COSMOS Pharmaceutical Corporation Provides Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,83,107	5,25,081	5,02,890	7,00,001	4,76,495	5,15,251	-	-
Change	-	8.69%	-4.23%	39.2%	-31.93%	8.13%	-	-
Enterprise Value (EV) ¹	4,50,132	4,97,354	4,77,918	6,92,920	4,76,495	5,43,676	5,52,870	5,58,551
Change	-	10.49%	-3.91%	44.99%	-31.23%	14.1%	1.69%	1.03%
P/E	20.9x	22.1x	20.6x	22.6x	14.9x	16.1x	15.1x	14.2x
PBR	2.54x	2.49x	2.17x	2.72x	1.68x	1.67x	1.53x	1.41x
PEG	-	7.98x	7.61x	0.8x	4.32x	105.76x	2.41x	2.13x
Capitalization / Revenue	0.64x	0.63x	0.52x	0.69x	0.43x	0.43x	0.41x	0.38x
EV / Revenue	0.6x	0.6x	0.5x	0.69x	0.43x	0.46x	0.43x	0.41x
EV / EBITDA	10x	10.5x	9.29x	11.1x	7.12x	7.7x	7.31x	6.89x
EV / EBIT	15.1x	16.5x	15.2x	17.1x	11.3x	12.3x	11.7x	11.1x
EV / FCF	-39.1x	93.5x	-222x	-807x	-20.6x	-68.8x	-191x	-882x
FCF Yield	-2.56%	1.07%	-0.45%	-0.12%	-4.85%	-1.45%	-0.52%	-0.11%
Dividend per Share ²	40	50	60	70	82	85.3	90.01	94.2
Rate of return	0.66%	0.75%	0.95%	0.79%	1.36%	1.31%	1.38%	1.45%
EPS ²	292.4	300.5	308.6	390.9	404.3	404.9	430.3	459
Distribution rate	13.7%	16.6%	19.4%	17.9%	20.3%	21.1%	20.9%	20.5%
Net sales ¹	7,55,414	8,27,697	9,64,989	10,11,390	10,99,583	11,86,916	12,71,788	13,69,821
EBITDA ¹	44,906	47,496	51,425	62,633	66,929	70,584	75,645	81,080
EBIT ¹	29,796	30,128	31,501	40,404	42,353	44,273	47,144	50,404
Net income ¹	23,155	23,797	24,454	30,978	32,046	32,103	34,113	36,374
Net Debt ¹	-32,975	-27,727	-24,972	-7,081	-	28,425	37,619	43,300
Reference price ²	6,100.00	6,630.00	6,345.00	8,832.00	6,012.00	6,501.00	6,501.00	6,501.00
Nbr of stocks (in thousands)	79,198	79,198	79,258	79,257	79,257	79,257	-	-
Announcement Date	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	16.05x	0.46x	7.7x	1.31%	335.48Cr
TSURUHA HOLDINGS INC.	22x	0.37x	5.82x	2.18%	662.58Cr
SUGI HOLDINGS CO.,LTD.	14.12x	0.36x	5.28x	1.49%	297.88Cr
SUNDRUG CO.,LTD.	12.88x	0.43x	5.35x	3.77%	279.16Cr
KUSURI NO AOKI HOLDINGS CO., LTD.	19.99x	0.77x	10.67x	1.58%	247.33Cr
LBX PHARMACY CHAIN	14.07x	0.43x	4.12x	3.97%	141.17Cr
GREAT TREE PHARMACY CO., LTD.	25.33x	0.44x	6.13x	3.09%	31Cr
Average	17.78x	0.46x	6.44x	2.48%	284.99Cr
Weighted average by Cap.	17.79x	0.45x	6.48x	2.22%