|
Market Closed -
Japan Exchange
12:00:00 27/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,945.00 JPY | -0.80% |
|
-0.64% | +13.45% |
| 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 | 3,40,105 | - | - |
| Change | - | 10.51% | -26.66% | -32.1% | -27% | 13.72% | - | - |
| Enterprise Value (EV) 1 | 6,40,636 | 7,16,164 | 5,68,383 | 3,06,921 | 2,17,263 | 2,61,543 | 2,57,104 | 2,50,310 |
| Change | - | 11.79% | -20.64% | -46% | -29.21% | 20.38% | -1.7% | -2.64% |
| P/E | 55.8x | 43.8x | 51.7x | 54.5x | 19.8x | 26.8x | 24.8x | 22.2x |
| PBR | 3.52x | 3.18x | 2.27x | 1.5x | 1.05x | 1.19x | 1.17x | 1.15x |
| PEG | - | 1.1x | -1.4x | -1.5x | 0x | -1.7x | 3.14x | 1.9x |
| Capitalization / Revenue | 3.31x | 2.85x | 2.01x | 1.27x | 0.91x | 0.99x | 0.96x | 0.93x |
| EV / Revenue | 2.85x | 2.48x | 1.89x | 0.95x | 0.66x | 0.76x | 0.72x | 0.68x |
| EV / EBITDA | 23.5x | 21.8x | 21.4x | 11.4x | 7.4x | 8.35x | 7.43x | 6.77x |
| EV / EBIT | 34x | 32.4x | 35.6x | 17.7x | 11.8x | 14.3x | 12.4x | 10.8x |
| EV / FCF | 49x | 51.3x | 29.6x | 32.5x | -21.5x | -31.6x | 22.2x | 16.8x |
| FCF Yield | 2.04% | 1.95% | 3.38% | 3.08% | -4.64% | -3.17% | 4.51% | 5.94% |
| Dividend per Share 2 | 120 | 140 | 140 | 140 | 140 | 149.3 | 149.4 | 153.1 |
| Rate of return | 0.92% | 0.97% | 1.32% | 1.95% | 2.67% | 2.49% | 2.49% | 2.55% |
| EPS 2 | 233.9 | 329 | 204.4 | 131.6 | 264.8 | 223.5 | 241.2 | 269.6 |
| Distribution rate | 51.3% | 42.5% | 68.5% | 106% | 52.9% | 66.8% | 62% | 56.8% |
| Net sales 1 | 2,24,983 | 2,89,136 | 3,00,406 | 3,22,700 | 3,30,193 | 3,44,139 | 3,55,809 | 3,67,524 |
| EBITDA 1 | 27,279 | 32,822 | 26,567 | 27,000 | 29,346 | 31,316 | 34,606 | 36,986 |
| EBIT 1 | 18,852 | 22,120 | 15,985 | 17,300 | 18,467 | 18,228 | 20,658 | 23,075 |
| Net income 1 | 13,341 | 18,771 | 11,663 | 7,500 | 15,114 | 12,559 | 13,682 | 15,255 |
| Net Debt 1 | -1,03,865 | -1,06,553 | -35,000 | -1,02,748 | -81,807 | -78,562 | -83,002 | -89,795 |
| Reference price 2 | 13,050.00 | 14,420.00 | 10,575.00 | 7,179.00 | 5,240.00 | 5,993.00 | 5,993.00 | 5,993.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.81x | 0.76x | 8.35x | 2.49% | 215.86Cr | |
| 23.49x | 4.41x | 16.22x | 2.76% | 37TCr | |
| 33.27x | 5.04x | 20.93x | 1.77% | 26TCr | |
| 19.58x | 2.91x | 12.82x | 3.22% | 14TCr | |
| 25.67x | 3.77x | 15.88x | 2.31% | 7.42TCr | |
| 59.7x | 8.55x | 32.96x | 0.25% | 5.38TCr | |
| 37.3x | 2.79x | 15.52x | 1.42% | 3.94TCr | |
| 20.54x | 2.86x | 11.92x | 4.33% | 3.75TCr | |
| 18.69x | 2.5x | 11.58x | 4.7% | 3.65TCr | |
| 24.28x | 1.78x | 11.31x | 2.08% | 2.16TCr | |
| Average | 28.93x | 3.54x | 15.75x | 2.54% | 10.37TCr | |
| Weighted average by Cap. | 27.71x | 4.29x | 17.32x | 2.47% |
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
