|
Delayed
Japan Exchange
12:00:00 29/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 4,500.00 JPY | +2.11% |
|
-0.95% | +4.02% |
| 08/10 | Kewpie Corporation Reports Earnings Results for the Nine Months Ended August 31, 2026 | CI |
| 05/10 | 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 | 5,96,136 | - | - |
| Change | - | 12.88% | 5.43% | 33.33% | 24.67% | 0% | - | - |
| Enterprise Value (EV) 1 | 2,74,721 | 3,04,783 | 3,21,809 | 4,07,798 | 5,41,312 | 5,45,070 | 5,48,741 | 5,45,888 |
| Change | - | 10.94% | 5.59% | 26.72% | 32.74% | 0.69% | 0.67% | -0.52% |
| P/E | 18x | 21.2x | 27.2x | 22.3x | 20x | 23.3x | 21x | 18.9x |
| PBR | 1.31x | 1.27x | 1.27x | 1.58x | 1.89x | 1.83x | 1.77x | 1.69x |
| PEG | - | -2.1x | -1.5x | 0.4x | 0.5x | -1.6x | 1.9x | 1.6x |
| Capitalization / Revenue | 0.74x | 0.79x | 0.79x | 0.99x | 1.16x | 1.12x | 1.07x | 1.03x |
| EV / Revenue | 0.67x | 0.71x | 0.71x | 0.84x | 1.05x | 1.02x | 0.99x | 0.94x |
| EV / EBITDA | 6.31x | 7.31x | 8.74x | 7.47x | 10.2x | 9.44x | 8.88x | 8.18x |
| EV / EBIT | 9.82x | 12x | 16.3x | 11.9x | 15.6x | 14x | 13x | 11.8x |
| EV / FCF | 10.4x | 27.7x | 54.7x | 10.4x | 35.4x | 29.5x | 25.8x | 22x |
| FCF Yield | 9.62% | 3.61% | 1.83% | 9.61% | 2.82% | 3.39% | 3.88% | 4.56% |
| Dividend per Share 2 | 47 | 47 | 50 | 54 | 64 | 68.94 | 76.29 | 78.88 |
| Rate of return | 2.04% | 1.92% | 1.94% | 1.57% | 1.45% | 1.56% | 1.73% | 1.79% |
| EPS 2 | 128.2 | 115.3 | 94.78 | 154.1 | 220.6 | 189 | 209.4 | 233.8 |
| Distribution rate | 36.7% | 40.7% | 52.8% | 35% | 29% | 36.5% | 36.4% | 33.7% |
| Net sales 1 | 4,07,039 | 4,30,304 | 4,55,086 | 4,83,985 | 5,13,417 | 5,32,216 | 5,56,024 | 5,78,114 |
| EBITDA 1 | 43,506 | 41,682 | 36,811 | 54,592 | 52,927 | 57,741 | 61,823 | 66,770 |
| EBIT 1 | 27,972 | 25,433 | 19,694 | 34,329 | 34,628 | 38,872 | 42,261 | 46,385 |
| Net income 1 | 18,014 | 16,033 | 13,174 | 21,419 | 30,506 | 26,105 | 28,089 | 30,753 |
| Net Debt 1 | -26,616 | -35,360 | -36,819 | -70,368 | -54,804 | -51,067 | -47,395 | -50,248 |
| Reference price 2 | 2,309.00 | 2,447.00 | 2,580.00 | 3,440.00 | 4,405.00 | 4,407.00 | 4,407.00 | 4,407.00 |
| Nbr of stocks (in thousands) | 1,30,505 | 1,39,004 | 1,39,003 | 1,39,002 | 1,35,327 | 1,35,270 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.32x | 1.02x | 9.44x | 1.56% | 376.79Cr | |
| 21.64x | 2.92x | 14.4x | 3.79% | 26TCr | |
| 19.25x | 2.47x | 14.75x | 3.32% | 7.9TCr | |
| 16.89x | 1.76x | 10.01x | 3.7% | 4.53TCr | |
| 14.28x | 0.51x | 9.2x | 2.71% | 3.72TCr | |
| 19.85x | 3.04x | 12.34x | 3.53% | 3.29TCr | |
| 35.11x | 3.04x | 17.71x | 1.06% | 3.09TCr | |
| 25.25x | 5.29x | 16.86x | 3.32% | 2.88TCr | |
| -8.41x | 1.84x | 9.19x | 6.72% | 2.83TCr | |
| 17.88x | 1.71x | 12.11x | 4.77% | 2.72TCr | |
| Average | 18.51x | 2.36x | 12.60x | 3.45% | 5.7TCr | |
| Weighted average by Cap. | 19.60x | 2.62x | 13.54x | 3.64% |
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
- Valuation Kewpie Corporation
Select your edition
All financial news and data tailored to specific country editions
