Valuation Kirin Holdings Company, Limited

Equities

2503

JP3258000003

Brewers

Delayed Japan Exchange Other stock markets 05:35:24 09/02/2026 GMT			5-day change	1st Jan Change
2,449.00 ^JPY	-0.87%		+4.72%	+4.34%

02-06	Kirin to Sell Four Roses Distillery to E. & J. Gallo Winery -- Update	DJ
02-06	Kirin to Sell Four Roses Distillery to E. & J. Gallo Winery	DJ

Company Valuation: Kirin Holdings Company, Limited

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,029,969	1,539,639	1,628,570	1,673,206	1,659,700	2,001,476	2,001,476	-
Change	-	-24.15%	5.78%	2.74%	-0.81%	20.59%	0%	-
Enterprise Value (EV) ¹	2,502,997	1,941,623	2,063,631	2,198,205	2,398,653	2,763,666	2,719,509	2,681,127
Change	-	-22.43%	6.28%	6.52%	9.12%	15.22%	-1.6%	-1.41%
P/E ratio	28.4x	25.7x	14.9x	14.8x	28.5x	13.5x	12.5x	11.6x
PBR	2.42x	1.72x	1.66x	1.48x	1.4x	1.61x	1.52x	1.41x
PEG	-	-1.6x	0.2x	4.9x	-0.6x	0x	1.54x	1.51x
Capitalization / Revenue	1.1x	0.85x	0.82x	0.78x	0.71x	0.83x	0.81x	0.79x
EV / Revenue	1.35x	1.07x	1.04x	1.03x	1.03x	1.14x	1.1x	1.06x
EV / EBITDA	10.3x	7.9x	7.43x	7.5x	7.76x	8.85x	8.05x	7.65x
EV / EBIT	24.3x	28.5x	17.8x	14.6x	19.1x	13.6x	11.7x	11.3x
EV / FCF	54.4x	14.6x	55.6x	26.3x	48.7x	23.4x	17.1x	17x
FCF Yield	1.84%	6.85%	1.8%	3.8%	2.05%	4.28%	5.84%	5.88%
Dividend per Share ²	65	65	69	71	71	74.88	80.8	85.76
Rate of return	2.67%	3.52%	3.43%	3.44%	3.47%	3.03%	3.27%	3.47%
EPS ²	85.57	71.73	135.1	139.2	71.87	183.3	198.1	213.4
Distribution rate	76%	90.6%	51.1%	51%	98.8%	40.9%	40.8%	40.2%
Net sales ¹	1,849,545	1,821,570	1,989,468	2,134,393	2,338,385	2,416,444	2,463,318	2,519,520
EBITDA ¹	244,000	245,900	277,700	293,000	309,000	312,452	337,912	350,494
EBIT ¹	102,919	68,084	116,019	150,294	125,340	202,597	231,737	237,926
Net income ¹	71,935	59,790	111,007	112,697	58,214	148,441	159,861	171,911
Net Debt ¹	473,028	401,984	435,061	524,999	738,953	762,190	718,032	679,650
Reference price ²	2,434.00	1,847.00	2,011.00	2,066.00	2,049.00	2,470.50	2,470.50	2,470.50
Nbr of stocks (in thousands)	834,005	833,589	809,831	809,877	810,005	810,150	810,150	-
Announcement Date	15/02/21	14/02/22	14/02/23	14/02/24	14/02/25	-	-	-

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.($)
KIRIN HOLDINGS COMPANY, LIMITED	13.48x	1.14x	8.85x	3.03%	12.75B
ANHEUSER-BUSCH INBEV SA/NV	22.45x	3.47x	9.71x	1.66%	148B
HEINEKEN N.V.	19.62x	1.92x	8.69x	2.55%	48.14B
AMBEV S.A.	15.69x	2.49x	7.59x	5.71%	46.07B
CONSTELLATION BRANDS, INC.	15.96x	4.34x	11.76x	2.49%	28.49B
HEINEKEN HOLDING N.V.	19.47x	-	-	-	21.86B
CARLSBERG A/S	15.8x	2.03x	9.54x	3.23%	20.77B
ASAHI GROUP HOLDINGS, LTD.	15.14x	1.29x	9.08x	2.95%	16.09B
BUDWEISER BREWING COMPANY APAC LIMITED	22.75x	1.95x	7.06x	5.03%	13.87B
Average	17.82x	2.33x	9.03x	3.33%	39.59B
Weighted average by Cap.	19.47x	2.84x	9.26x	2.77%