|
Delayed
Japan Exchange
12:00:00 29/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,768.00 JPY | -0.43% |
|
-1.03% | +10.08% |
| 09/10 | KOSÉ to Book 2.5 Billion Yen Extraordinary Loss on Early Retirement Program | MT |
| 24/09 | Kosé Management Association Increases Shareholding in Kosé Holdings to 10% | MT |
Company Valuation: KOSE Holdings Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,44,501 | 8,22,717 | 6,03,383 | 4,09,669 | 2,99,070 | 3,27,337 | - | - |
| Change | - | 10.51% | -26.66% | -32.1% | -27% | 9.45% | - | - |
| Enterprise Value (EV) 1 | 6,40,636 | 7,16,164 | 5,68,383 | 3,06,921 | 2,17,263 | 2,48,771 | 2,44,334 | 2,37,536 |
| Change | - | 11.79% | -20.64% | -46% | -29.21% | 14.5% | -1.78% | -2.78% |
| P/E | 55.8x | 43.8x | 51.7x | 54.5x | 19.8x | 25.3x | 23.9x | 21.3x |
| PBR | 3.52x | 3.18x | 2.27x | 1.5x | 1.05x | 1.14x | 1.13x | 1.1x |
| PEG | - | 1.1x | -1.4x | -1.5x | 0x | -1.8x | 3.86x | 1.8x |
| Capitalization / Revenue | 3.31x | 2.85x | 2.01x | 1.27x | 0.91x | 0.95x | 0.92x | 0.89x |
| EV / Revenue | 2.85x | 2.48x | 1.89x | 0.95x | 0.66x | 0.72x | 0.69x | 0.65x |
| EV / EBITDA | 23.5x | 21.8x | 21.4x | 11.4x | 7.4x | 7.97x | 7.07x | 6.42x |
| EV / EBIT | 34x | 32.4x | 35.6x | 17.7x | 11.8x | 13.7x | 11.8x | 10.3x |
| EV / FCF | 49x | 51.3x | 29.6x | 32.5x | -21.5x | -30x | 21.1x | 16x |
| FCF Yield | 2.04% | 1.95% | 3.38% | 3.08% | -4.64% | -3.33% | 4.75% | 6.25% |
| Dividend per Share 2 | 120 | 140 | 140 | 140 | 140 | 149.3 | 150.9 | 155.4 |
| Rate of return | 0.92% | 0.97% | 1.32% | 1.95% | 2.67% | 2.59% | 2.62% | 2.69% |
| EPS 2 | 233.9 | 329 | 204.4 | 131.6 | 264.8 | 227.6 | 241.6 | 270.9 |
| Distribution rate | 51.3% | 42.5% | 68.5% | 106% | 52.9% | 65.6% | 62.4% | 57.4% |
| Net sales 1 | 2,24,983 | 2,89,136 | 3,00,406 | 3,22,700 | 3,30,193 | 3,44,360 | 3,56,045 | 3,67,843 |
| EBITDA 1 | 27,279 | 32,822 | 26,567 | 27,000 | 29,346 | 31,231 | 34,568 | 37,017 |
| EBIT 1 | 18,852 | 22,120 | 15,985 | 17,300 | 18,467 | 18,111 | 20,681 | 23,161 |
| Net income 1 | 13,341 | 18,771 | 11,663 | 7,500 | 15,114 | 12,488 | 13,703 | 15,320 |
| Net Debt 1 | -1,03,865 | -1,06,553 | -35,000 | -1,02,748 | -81,807 | -78,566 | -83,002 | -89,801 |
| Reference price 2 | 13,050.00 | 14,420.00 | 10,575.00 | 7,179.00 | 5,240.00 | 5,768.00 | 5,768.00 | 5,768.00 |
| Nbr of stocks (in thousands) | 57,050 | 57,054 | 57,058 | 57,065 | 57,074 | 56,750 | - | - |
| Announcement Date | 14/02/22 | 13/02/23 | 13/02/24 | 12/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.92x | 0.73x | 8.01x | 2.58% | 207.79Cr | |
| 23.22x | 4.37x | 16.02x | 2.78% | 37TCr | |
| 32.31x | 4.9x | 20.34x | 1.83% | 25TCr | |
| 19.05x | 2.84x | 12.53x | 3.32% | 14TCr | |
| 25.28x | 3.72x | 15.66x | 2.35% | 7.31TCr | |
| 58.34x | 8.28x | 31.93x | 0.26% | 5.21TCr | |
| 37.73x | 6.01x | 26.34x | 2.44% | 4.48TCr | |
| 37.47x | 2.8x | 15.58x | 1.42% | 3.95TCr | |
| 20.36x | 2.84x | 11.83x | 4.37% | 3.71TCr | |
| 18.48x | 2.47x | 11.47x | 4.75% | 3.61TCr | |
| Average | 29.82x | 3.90x | 16.97x | 2.61% | 10.4TCr | |
| Weighted average by Cap. | 27.68x | 4.33x | 17.48x | 2.52% |
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
- 4922 Stock
- Valuation KOSE Holdings Corporation
Select your edition
All financial news and data tailored to specific country editions
