Valuation Shiseido Company, Limited

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 17/07/2026 pm IST			5-day change	1st Jan Change
3,060.00 ^JPY	+1.19%		+11.29%	+34.33%

14/07	Tech Recovery, China Trade Boom Offset Oil Woes in Asian Stock Markets	MT
14/07	Japan's Nikkei rallies on bargain-hunting, Kospi recovery	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,62,314	25,85,474	16,99,311	11,12,991	9,10,125	12,22,637	-	-
Change	-	0.9%	-34.27%	-34.5%	-18.23%	34.34%	-	-
Enterprise Value (EV) ¹	25,36,903	27,63,626	18,75,607	13,77,672	11,41,445	14,26,874	13,90,131	13,51,698
Change	-	8.94%	-32.13%	-26.55%	-17.15%	25.01%	-2.58%	-2.76%
P/E	60.4x	75.6x	78.1x	-103x	-22.4x	29.8x	23.9x	21x
PBR	4.7x	4.28x	2.75x	1.76x	1.51x	1.97x	1.89x	1.81x
PEG	-	-3.9x	-2.1x	1x	-0x	-0x	1x	1.5x
Capitalization / Revenue	2.48x	2.42x	1.75x	1.12x	0.94x	1.22x	1.19x	1.15x
EV / Revenue	2.45x	2.59x	1.93x	1.39x	1.18x	1.43x	1.35x	1.27x
EV / EBITDA	22.8x	27x	20.4x	16.6x	26.6x	11x	9.85x	8.9x
EV / EBIT	61x	59.3x	66.7x	182x	-39.7x	23.6x	18.6x	16.3x
EV / FCF	96.9x	509x	35.1x	-598x	17.3x	19x	18.9x	18.9x
FCF Yield	1.03%	0.2%	2.85%	-0.17%	5.76%	5.27%	5.28%	5.28%
Dividend per Share ²	50	100	60	40	40	60	65.21	71.08
Rate of return	0.78%	1.55%	1.41%	1.44%	1.76%	1.96%	2.13%	2.32%
EPS ²	106.2	85.6	54.43	-27.06	-101.8	102.8	128	145.5
Distribution rate	47.1%	117%	110%	-148%	-39.3%	58.4%	50.9%	48.8%
Net sales ¹	10,35,165	10,67,355	9,73,038	9,90,586	9,69,992	10,01,284	10,31,158	10,62,610
EBITDA ¹	1,11,434	1,02,371	91,819	83,241	42,947	1,29,638	1,41,073	1,51,838
EBIT ¹	41,586	46,572	28,133	7,575	-28,788	60,345	74,722	83,170
Net income ¹	42,439	34,202	21,749	-10,813	-40,680	41,396	52,351	58,597
Net Debt ¹	-25,411	1,78,152	1,76,296	2,64,681	2,31,320	2,04,236	1,67,494	1,29,060
Reference price ²	6,414.00	6,471.00	4,252.00	2,786.50	2,278.00	3,060.00	3,060.00	3,060.00
Nbr of stocks (in thousands)	3,99,488	3,99,548	3,99,650	3,99,423	3,99,528	3,99,555	-	-
Announcement Date	09/02/22	10/02/23	09/02/24	10/02/25	10/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SHISEIDO COMPANY, LIMITED	29.41x	1.41x	10.9x	1.98%	743.75Cr
L'ORÉAL	28.93x	4.52x	18.69x	2.03%	23TCr
GALDERMA GROUP AG	56.66x	8.07x	31.59x	0.27%	4.93TCr
APR CO., LTD.	26.24x	4.9x	18.88x	1.18%	993.28Cr
AMOREPACIFIC CORPORATION	21.55x	1.53x	9.68x	1.29%	519.1Cr
ELF BEAUTY	39.41x	2.59x	12.78x	-.--%	439.02Cr
INTERPARFUMS, INC.	25.3x	2.49x	13x	2.61%	393.02Cr
PROYA COSMETICS CO.,LTD.	14.99x	1.68x	9.38x	2.89%	348.68Cr
INTERPARFUMS	20.64x	2.55x	12.48x	3.74%	266.63Cr
COTY INC.	-4.58x	0.9x	6.12x	-.--%	219.24Cr
Average	25.86x	3.06x	14.35x	1.6%	3.21TCr
Weighted average by Cap.	32.65x	4.83x	19.96x	1.71%