|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,738.00 JPY | +2.30% |
|
+16.52% | +19.41% |
| 08-08 | Kao Corporation, Q2 2026 Earnings Call, Aug 05, 2026 | |
| 08-06 | Japan's Nikkei slips as tech-share tumble eclipses broader gains | RE |
Company Valuation: Kao Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,852,283 | 2,442,686 | 2,696,205 | 2,967,136 | 2,831,960 | 3,381,985 | - | - |
| Change | - | -14.36% | 10.38% | 10.05% | -4.56% | 19.42% | - | - |
| Enterprise Value (EV) 1 | 2,643,951 | 2,302,274 | 2,543,022 | 2,740,482 | 2,751,820 | 3,177,095 | 3,163,713 | 3,118,878 |
| Change | - | -12.92% | 10.46% | 7.76% | 0.41% | 15.45% | -0.42% | -1.42% |
| P/E | 26.1x | 28.7x | 61.5x | 27.5x | 24.1x | 24.4x | 23.1x | 21.3x |
| PBR | 2.96x | 2.51x | 2.74x | 2.78x | 2.66x | 2.98x | 2.87x | 2.69x |
| PEG | - | -1.4x | -1.3x | 0x | 2x | 1.4x | 4.08x | 2.52x |
| Capitalization / Revenue | 2.01x | 1.57x | 1.76x | 1.82x | 1.68x | 1.9x | 1.83x | 1.77x |
| EV / Revenue | 1.86x | 1.48x | 1.66x | 1.68x | 1.63x | 1.79x | 1.71x | 1.64x |
| EV / EBITDA | 11.5x | 11.5x | 17x | 11.7x | 11x | 11.4x | 10.9x | 10.1x |
| EV / EBIT | 18.4x | 20.9x | 42.4x | 18.7x | 16.8x | 16.9x | 15.9x | 14.5x |
| EV / FCF | 24.4x | - | 23.3x | 25.4x | 27.9x | 24.9x | 23.4x | 21.2x |
| FCF Yield | 4.1% | - | 4.3% | 3.94% | 3.58% | 4.02% | 4.27% | 4.72% |
| Dividend per Share 2 | 72 | 74 | 75 | 76 | 77 | 78.08 | 79.29 | 80.41 |
| Rate of return | 2.39% | 2.82% | 2.59% | 2.38% | 2.46% | 2.09% | 2.12% | 2.15% |
| EPS 2 | 115.3 | 91.64 | 47.18 | 116 | 130.2 | 153.1 | 161.7 | 175.4 |
| Distribution rate | 62.4% | 80.8% | 159% | 65.5% | 59.2% | 51% | 49% | 45.8% |
| Net sales 1 | 1,418,768 | 1,551,059 | 1,532,579 | 1,628,448 | 1,688,633 | 1,775,980 | 1,847,218 | 1,906,065 |
| EBITDA 1 | 230,851 | 199,809 | 149,630 | 235,066 | 249,910 | 279,004 | 290,241 | 307,388 |
| EBIT 1 | 143,510 | 110,071 | 60,035 | 146,644 | 164,069 | 187,525 | 199,591 | 215,363 |
| Net income 1 | 109,636 | 86,038 | 43,870 | 107,767 | 120,081 | 133,915 | 145,065 | 156,134 |
| Net Debt 1 | -208,332 | -140,412 | -153,183 | -226,654 | -80,140 | -204,890 | -218,273 | -263,107 |
| Reference price 2 | 3,009.50 | 2,627.50 | 2,900.00 | 3,194.00 | 3,130.50 | 3,738.00 | 3,738.00 | 3,738.00 |
| Nbr of stocks (in thousands) | 947,760 | 929,661 | 929,726 | 928,972 | 904,635 | 904,758 | - | - |
| Announcement Date | 03/02/22 | 02/02/23 | 07/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.42x | 1.79x | 11.39x | 2.09% | 21.28B | |
| 21.21x | 4.11x | 14.98x | 3.01% | 340B | |
| 17.88x | 2.72x | 12.02x | 3.52% | 135B | |
| 25.33x | 3.78x | 15.9x | 2.28% | 74.26B | |
| 43.29x | 6.98x | 30.27x | 2.13% | 51.42B | |
| 20.01x | 2.8x | 11.74x | 4.45% | 36.55B | |
| 84.32x | 2.49x | 14.98x | 1.61% | 31.54B | |
| 16.21x | 1.56x | 8.86x | 3.26% | 20.06B | |
| 21.02x | 1.36x | 8.68x | 1.24% | 20B | |
| 44.19x | 6.23x | 30.48x | 1.65% | 11.08B | |
| Average | 31.79x | 3.38x | 15.93x | 2.52% | 74.16B | |
| Weighted average by Cap. | 25.47x | 3.71x | 15.23x | 2.89% |
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
- 4452 Stock
- Valuation Kao Corporation
Select your edition
All financial news and data tailored to specific country editions
