Valuation KOSÉ Corporation

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 11/12/2025 GMT			5-day change	1st Jan Change
5,321.00 ^JPY	+0.55%		+1.33%	-25.88%

11-25	Jefferies Downgrades Kosé to Underperform from Hold, Adjusts Price Target to 4,300 Yen From 5,800 Yen	MT
05-23	KOSÉ Completes Disposal of Treasury Shares for Restricted Stock Compensation	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,004,041	744,501	822,717	603,383	409,669	302,038	-	-
Change	-	-25.85%	10.51%	-26.66%	-32.1%	-26.27%	-	-
Enterprise Value (EV) ¹	908,138	640,636	716,164	568,383	306,921	200,439	196,364	188,877
Change	-	-29.46%	11.79%	-20.64%	-46%	-34.69%	-2.03%	-3.81%
P/E ratio	37.6x	55.8x	43.8x	51.7x	54.5x	23.9x	22.2x	19.9x
PBR	4.49x	3.52x	3.18x	2.27x	1.5x	1.1x	1.1x	1.08x
PEG	-	-1.1x	1.1x	-1.4x	-1.5x	0.4x	2.74x	1.7x
Capitalization / Revenue	3.06x	3.31x	2.85x	2.01x	1.27x	0.92x	0.89x	0.86x
EV / Revenue	2.77x	2.85x	2.48x	1.89x	0.95x	0.61x	0.58x	0.54x
EV / EBITDA	18.2x	23.5x	21.8x	21.4x	11.4x	6.91x	5.98x	5.26x
EV / EBIT	22.6x	34x	32.4x	35.6x	17.7x	11x	9.6x	8.3x
EV / FCF	50.2x	49x	51.3x	29.6x	32.5x	26.8x	16x	12.2x
FCF Yield	1.99%	2.04%	1.95%	3.38%	3.08%	3.74%	6.23%	8.22%
Dividend per Share ²	190	120	140	140	140	140	144.2	148.3
Rate of return	1.08%	0.92%	0.97%	1.32%	1.95%	2.65%	2.72%	2.8%
EPS ²	467.8	233.9	329	204.4	131.6	221	238.9	266.3
Distribution rate	40.6%	51.3%	42.5%	68.5%	106%	63.3%	60.3%	55.7%
Net sales ¹	327,724	224,983	289,136	300,406	322,700	329,324	339,523	351,686
EBITDA ¹	49,864	27,279	32,822	26,567	27,000	29,008	32,862	35,886
EBIT ¹	40,231	18,852	22,120	15,985	17,300	18,305	20,463	22,764
Net income ¹	26,682	13,341	18,771	11,663	7,500	12,613	13,633	15,199
Net Debt ¹	-95,903	-103,865	-106,553	-35,000	-102,748	-101,599	-105,673	-113,161
Reference price ²	17,600.00	13,050.00	14,420.00	10,575.00	7,179.00	5,292.00	5,292.00	5,292.00
Nbr of stocks (in thousands)	57,048	57,050	57,054	57,058	57,065	57,074	-	-
Announcement Date	30/04/20	14/02/22	13/02/23	13/02/24	12/02/25	-	-	-

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.($)
KOSÉ CORPORATION	23.94x	0.61x	6.91x	2.65%	1.93B
L'ORÉAL	29.96x	4.51x	18.79x	1.92%	230B
GALDERMA GROUP AG	100.11x	9.75x	42.82x	0.14%	49.61B
KAO CORPORATION	23.72x	1.63x	10.83x	2.43%	18.33B
SHISEIDO COMPANY, LIMITED	-23.1x	1.22x	12.72x	1.76%	5.8B
AMOREPACIFIC CORPORATION	26.2x	1.65x	10.84x	1.11%	5.15B
ELF BEAUTY	52.36x	3.35x	17.29x	-.--%	4.69B
SHANGHAI CHICMAX COSMETIC CO., LTD.	27.62x	3.55x	22.27x	2.46%	4.37B
PROYA COSMETICS CO.,LTD.	16.74x	2x	10.72x	2.26%	3.79B
COTY INC.	13.47x	1.06x	6.25x	0.02%	2.95B
Average	29.10x	2.93x	15.94x	1.48%	32.69B
Weighted average by Cap.	39.21x	4.93x	21.51x	1.64%