Valuation Kobayashi Pharmaceutical Co., Ltd. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 09:27:03 16/09/2026 BST			5-day change	1st Jan Change
32.50 ^EUR	+2.85%		+1.29%	+9.79%

08-06	Kobayashi Pharmaceutical Co., Ltd. Announces Cash Dividend for the Second Quarter End of Fiscal Year Ending December 31, 2026, Payable on September 3, 2026; Provides Cash Dividend Guidance for Fiscal Year Ending December 31, 2026	CI
08-06	Kobayashi Pharmaceutical Co., Ltd. Provides Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	704,427	650,295	503,841	463,131	403,511	432,205	-	-
Change	-	-7.68%	-22.52%	-8.08%	-12.87%	7.11%	-	-
Enterprise Value (EV) ¹	596,011	546,554	424,992	398,232	333,575	369,792	362,181	356,409
Change	-	-8.3%	-22.24%	-6.3%	-16.24%	10.86%	-2.06%	-1.59%
P/E	35.8x	34.8x	25.3x	46x	110x	41.8x	32.1x	26x
PBR	3.59x	3.47x	2.47x	2.18x	1.92x	2.06x	2x	1.93x
PEG	-	12.08x	7.7x	-0.9x	-1.7x	0x	1.1x	1.1x
Capitalization / Revenue	4.54x	3.91x	2.9x	2.8x	2.43x	2.51x	2.41x	2.32x
EV / Revenue	3.84x	3.29x	2.45x	2.4x	2.01x	2.15x	2.02x	1.91x
EV / EBITDA	19.3x	17.1x	13.3x	12.1x	14.1x	16.8x	13.5x	11.5x
EV / EBIT	22.9x	20.5x	16.5x	16x	22.4x	28.9x	20.9x	16.7x
EV / FCF	31.8x	31.1x	-350x	-29.2x	68.5x	25.7x	23.8x	20.8x
FCF Yield	3.15%	3.22%	-0.29%	-3.42%	1.46%	3.89%	4.2%	4.8%
Dividend per Share ²	83	90	101	102	104	106	109.5	114.3
Rate of return	0.92%	1%	1.49%	1.64%	1.92%	1.82%	1.88%	1.97%
EPS ²	252.4	259.6	268.2	135.4	49.19	139.1	181.1	223.7
Distribution rate	32.9%	34.7%	37.7%	75.3%	211%	76.2%	60.5%	51.1%
Net sales ¹	155,252	166,258	173,455	165,600	165,742	172,061	179,446	186,503
EBITDA ¹	30,900	32,027	31,837	32,800	23,600	22,012	26,890	31,112
EBIT ¹	26,065	26,669	25,780	24,860	14,923	12,780	17,350	21,293
Net income ¹	19,715	20,022	20,338	10,067	3,656	10,438	13,554	16,348
Net Debt ¹	-108,416	-103,741	-78,849	-64,899	-69,936	-62,413	-70,024	-75,796
Reference price ²	9,040.00	9,030.00	6,790.00	6,230.00	5,428.00	5,814.00	5,814.00	5,814.00
Nbr of stocks (in thousands)	77,923	72,015	74,203	74,339	74,339	74,339	-	-
Announcement Date	04/02/22	14/02/23	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROCTER & GAMBLE COMPANY	21.55x	4.11x	15.05x	3%	341B
UNILEVER PLC	18.33x	2.72x	12x	3.52%	135B
COLGATE-PALMOLIVE COMPANY	23.66x	3.55x	14.93x	2.44%	69.35B
HINDUSTAN UNILEVER LIMITED	40.28x	6.47x	28.06x	2.32%	47.47B
ESTEE LAUDER	32.46x	2.56x	14.22x	1.66%	34.82B
KENVUE INC.	18.88x	2.66x	11.1x	4.71%	34.42B
KAO CORPORATION	22.24x	1.62x	10.36x	2.27%	20.08B
BEIERSDORF	19.64x	1.24x	8.15x	1.34%	18.76B
ESSITY AB	15.29x	1.47x	8.47x	3.48%	18.29B
Average	23.59x	2.94x	13.59x	2.75%	79.85B
Weighted average by Cap.	22.60x	3.60x	14.62x	2.96%