Valuation Shiseido Company, Limited

Equities

4911

JP3351600006

Personal Products

Market Closed - Japan Exchange Other stock markets 12:00:00 23/01/2026 pm IST			5-day change	1st Jan Change
2,749.00 ^JPY	+1.01%		+0.29%	+20.68%

21/01	CVC Seeks Sale Of Japan's FineToday with Bain Capital Emerging as Bidder	MT
20/01	India's Shoppers Stop quarterly profit slumps on soft discretionary demand	RE

Company Valuation: Shiseido Company, Limited

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	28,50,564	25,62,314	25,85,474	16,99,311	11,12,991	10,98,302	10,98,302	-
Change	-	-10.11%	0.9%	-34.27%	-34.5%	-1.32%	0%	-
Enterprise Value (EV) ¹	29,99,633	25,36,903	27,63,626	18,75,607	13,77,672	13,54,874	13,04,270	12,99,507
Change	-	-15.43%	8.94%	-32.13%	-26.55%	-1.65%	-3.73%	-0.37%
P/E ratio	-244x	60.4x	75.6x	78.1x	-103x	-23.5x	29x	23.9x
PBR	5.89x	4.7x	4.28x	2.75x	1.76x	1.89x	1.82x	1.75x
PEG	-	-0x	-3.9x	-2.1x	1x	-0x	-0x	1.1x
Capitalization / Revenue	3.1x	2.48x	2.42x	1.75x	1.12x	1.14x	1.11x	1.07x
EV / Revenue	3.26x	2.45x	2.59x	1.93x	1.39x	1.4x	1.32x	1.27x
EV / EBITDA	36.4x	22.8x	27x	20.4x	16.6x	15.2x	10.1x	9.39x
EV / EBIT	200x	61x	59.3x	66.7x	182x	-34.7x	24.4x	20.5x
EV / FCF	-497x	96.9x	509x	35.1x	-598x	18x	25.1x	22.8x
FCF Yield	-0.2%	1.03%	0.2%	2.85%	-0.17%	5.56%	3.99%	4.39%
Dividend per Share ²	40	50	100	60	40	40	50.07	55.93
Rate of return	0.56%	0.78%	1.55%	1.41%	1.44%	1.46%	1.82%	2.03%
EPS ²	-29.19	106.2	85.6	54.43	-27.06	-116.8	94.66	115.3
Distribution rate	-137%	47.1%	117%	110%	-148%	-34.3%	52.9%	48.5%
Net sales ¹	9,20,888	10,35,165	10,67,355	9,73,038	9,90,586	9,66,884	9,90,275	10,26,528
EBITDA ¹	82,411	1,11,434	1,02,371	91,819	83,241	89,286	1,29,043	1,38,350
EBIT ¹	14,963	41,586	46,572	28,133	7,575	-39,027	53,493	63,316
Net income ¹	-11,660	42,439	34,202	21,749	-10,813	-46,647	37,819	46,054
Net Debt ¹	1,49,069	-25,411	1,78,152	1,76,296	2,64,681	2,56,572	2,05,967	2,01,205
Reference price ²	7,136.00	6,414.00	6,471.00	4,252.00	2,786.50	2,749.00	2,749.00	2,749.00
Nbr of stocks (in thousands)	3,99,463	3,99,488	3,99,548	3,99,650	3,99,423	3,99,528	3,99,528	-
Announcement Date	09/02/21	09/02/22	10/02/23	09/02/24	10/02/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SHISEIDO COMPANY, LIMITED	-23.31x	1.39x	15.05x	1.47%	686.76Cr
L'ORÉAL	31.36x	4.72x	19.64x	1.84%	24TCr
GALDERMA GROUP AG	84.71x	9.02x	39.58x	0.1%	4.57TCr
KAO CORPORATION	23.06x	1.56x	10.33x	2.51%	1.75TCr
ELF BEAUTY	53.88x	3.94x	20.16x	-.--%	558.26Cr
AMOREPACIFIC CORPORATION	29.71x	1.75x	12x	1.04%	538.81Cr
PROYA COSMETICS CO.,LTD.	17.84x	2.15x	11.44x	2.14%	404.8Cr
SHANGHAI CHICMAX COSMETIC CO., LTD.	24.33x	3.13x	19.34x	2.79%	392.88Cr
INTERPARFUMS, INC.	19.06x	2.06x	10.21x	-	313.88Cr
COTY INC.	12.75x	1.02x	6.01x	0.02%	288.62Cr
Average	27.34x	3.07x	16.38x	1.32%	3.38TCr
Weighted average by Cap.	36.86x	4.90x	21.34x	1.59%