|
Market Closed -
OTC Markets
08:00:17 04/02/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 27.53 USD | +50.35% |
|
-.--% | +50.35% |
| 11/09 | KOMPEITO Inc. has completed an IPO in the amount of ¥6.70288 billion. | CI |
| 01/09 | Tranche Update on Kewpie Corporation's Equity Buyback Plan announced on January 14, 2026. | CI |
Company Valuation: Kewpie Corporation
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,01,337 | 3,40,143 | 3,58,628 | 4,78,166 | 5,96,116 | 6,00,069 | - | - |
| Change | - | 12.88% | 5.43% | 33.33% | 24.67% | 0.66% | - | - |
| Enterprise Value (EV) 1 | 2,74,721 | 3,04,783 | 3,21,809 | 4,07,798 | 5,41,312 | 5,50,483 | 5,52,474 | 5,49,621 |
| Change | - | 10.94% | 5.59% | 26.72% | 32.74% | 1.69% | 0.36% | -0.52% |
| P/E | 18x | 21.2x | 27.2x | 22.3x | 20x | 23.3x | 21x | 18.7x |
| PBR | 1.31x | 1.27x | 1.27x | 1.58x | 1.89x | 1.84x | 1.77x | 1.69x |
| PEG | - | -2.1x | -1.5x | 0.4x | 0.5x | -1.7x | 1.9x | 1.5x |
| Capitalization / Revenue | 0.74x | 0.79x | 0.79x | 0.99x | 1.16x | 1.13x | 1.08x | 1.04x |
| EV / Revenue | 0.67x | 0.71x | 0.71x | 0.84x | 1.05x | 1.03x | 1x | 0.95x |
| EV / EBITDA | 6.31x | 7.31x | 8.74x | 7.47x | 10.2x | 9.55x | 8.9x | 8.17x |
| EV / EBIT | 9.82x | 12x | 16.3x | 11.9x | 15.6x | 14.2x | 13x | 11.7x |
| EV / FCF | 10.4x | 27.7x | 54.7x | 10.4x | 35.4x | 30.1x | 25.6x | 22.3x |
| FCF Yield | 9.62% | 3.61% | 1.83% | 9.61% | 2.82% | 3.32% | 3.9% | 4.49% |
| Dividend per Share 2 | 47 | 47 | 50 | 54 | 64 | 65 | 71.43 | 78.86 |
| Rate of return | 2.04% | 1.92% | 1.94% | 1.57% | 1.45% | 1.47% | 1.61% | 1.78% |
| EPS 2 | 128.2 | 115.3 | 94.78 | 154.1 | 220.6 | 190.2 | 210.9 | 236.9 |
| Distribution rate | 36.7% | 40.7% | 52.8% | 35% | 29% | 34.2% | 33.9% | 33.3% |
| Net sales 1 | 4,07,039 | 4,30,304 | 4,55,086 | 4,83,985 | 5,13,417 | 5,32,244 | 5,55,035 | 5,77,147 |
| EBITDA 1 | 43,506 | 41,682 | 36,811 | 54,592 | 52,927 | 57,659 | 62,077 | 67,234 |
| EBIT 1 | 27,972 | 25,433 | 19,694 | 34,329 | 34,628 | 38,721 | 42,465 | 46,777 |
| Net income 1 | 18,014 | 16,033 | 13,174 | 21,419 | 30,506 | 26,018 | 28,188 | 31,008 |
| Net Debt 1 | -26,616 | -35,360 | -36,819 | -70,368 | -54,804 | -49,587 | -47,595 | -50,448 |
| Reference price 2 | 2,309.00 | 2,447.00 | 2,580.00 | 3,440.00 | 4,405.00 | 4,432.00 | 4,432.00 | 4,432.00 |
| Nbr of stocks (in thousands) | 1,30,505 | 1,39,004 | 1,39,003 | 1,39,002 | 1,35,327 | 1,35,395 | - | - |
| Announcement Date | 11/01/22 | 10/01/23 | 10/01/24 | 09/01/25 | 14/01/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.59x | 5.38x | 17.13x | 3.28% | 2.9TCr | |
| 49.46x | 3.63x | 17.43x | 1.87% | 2.19TCr | |
| 23.29x | 1.8x | 12.71x | 1.57% | 978.54Cr | |
| 19.04x | 2x | 11.58x | 1.57% | 513.18Cr | |
| 23.31x | 1.03x | 9.55x | 1.47% | 381.32Cr | |
| 18.74x | 1.66x | 8.29x | 3.63% | 327.56Cr | |
| 12x | 0.71x | 5.49x | 3.46% | 307.02Cr | |
| 15.15x | - | - | 4.13% | 274.19Cr | |
| Average | 23.32x | 2.32x | 11.74x | 2.62% | 984.03Cr | |
| Weighted average by Cap. | 30.22x | 3.62x | 15.04x | 2.53% |
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
- Stocks
- 2809 Stock
- KWPCF Stock
- Valuation Kewpie Corporation
Select your edition
All financial news and data tailored to specific country editions
