Valuation KOSE Holdings Corporation

Equities

Market Closed - Japan Exchange Other stock markets 07:30:00 10/04/2026 BST			5-day change	1st Jan Change
5,832.00 ^JPY	-1.57%		-3.67%	+11.30%

04-01	Tranche Update on KOSE Holdings Corporation's Equity Buyback Plan announced on February 12, 2026.	CI
03-23	Jefferies Adjusts Kosé's Price Target to 4,400 Yen From 4,300 Yen, Keeps at Underperform	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	744,501	822,717	603,383	409,669	299,070	330,820	-	-
Change	-	10.51%	-26.66%	-32.1%	-27%	10.62%	-	-
Enterprise Value (EV) ¹	640,636	716,164	568,383	306,921	217,263	243,995	237,926	231,340
Change	-	11.79%	-20.64%	-46%	-29.21%	12.3%	-2.49%	-2.77%
P/E ratio	55.8x	43.8x	51.7x	54.5x	19.8x	25.5x	23.2x	20.6x
PBR	3.52x	3.18x	2.27x	1.5x	1.05x	1.17x	1.14x	1.11x
PEG	-	1.1x	-1.4x	-1.5x	0x	-1.9x	2.3x	1.6x
Capitalization / Revenue	3.31x	2.85x	2.01x	1.27x	0.91x	0.96x	0.93x	0.89x
EV / Revenue	2.85x	2.48x	1.89x	0.95x	0.66x	0.71x	0.67x	0.63x
EV / EBITDA	23.5x	21.8x	21.4x	11.4x	7.4x	7.48x	6.73x	6.14x
EV / EBIT	34x	32.4x	35.6x	17.7x	11.8x	12.3x	10.9x	9.54x
EV / FCF	49x	51.3x	29.6x	32.5x	-21.5x	-92.5x	17.2x	13.9x
FCF Yield	2.04%	1.95%	3.38%	3.08%	-4.64%	-1.08%	5.82%	7.19%
Dividend per Share ²	120	140	140	140	140	150	149.1	154
Rate of return	0.92%	0.97%	1.32%	1.95%	2.67%	2.57%	2.56%	2.64%
EPS ²	233.9	329	204.4	131.6	264.8	228.7	251.8	283.5
Distribution rate	51.3%	42.5%	68.5%	106%	52.9%	65.6%	59.2%	54.3%
Net sales ¹	224,983	289,136	300,406	322,700	330,193	344,418	357,473	370,060
EBITDA ¹	27,279	32,822	26,567	27,000	29,346	32,630	35,341	37,679
EBIT ¹	18,852	22,120	15,985	17,300	18,467	19,808	21,765	24,254
Net income ¹	13,341	18,771	11,663	7,500	15,114	13,001	14,291	16,066
Net Debt ¹	-103,865	-106,553	-35,000	-102,748	-81,807	-86,826	-92,895	-99,480
Reference price ²	13,050.00	14,420.00	10,575.00	7,179.00	5,240.00	5,832.00	5,832.00	5,832.00
Nbr of stocks (in thousands)	57,050	57,054	57,058	57,065	57,074	56,725	-	-
Announcement Date	14/02/22	13/02/23	13/02/24	12/02/25	12/02/26	-	-	-

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.($)
KOSE HOLDINGS CORPORATION	25.5x	0.71x	7.48x	2.57%	2.08B
L'ORÉAL	27.6x	4.23x	17.45x	2.13%	225B
GALDERMA GROUP AG	56.07x	7.77x	29.99x	0.3%	47.54B
KAO CORPORATION	20.86x	1.46x	9.53x	2.56%	17.34B
SHISEIDO COMPANY, LIMITED	31.85x	1.53x	11.81x	1.8%	8.45B
AMOREPACIFIC CORPORATION	22.96x	1.65x	10.54x	1.22%	5.53B
ELF BEAUTY	48.09x	2.78x	13.75x	-.--%	3.85B
PROYA COSMETICS CO.,LTD.	15.28x	1.79x	9.69x	2.53%	3.52B
INTERPARFUMS, INC.	19.07x	1.9x	9.77x	3.44%	2.98B
SHANGHAI CHICMAX COSMETIC CO., LTD.	14.86x	1.83x	11.96x	4.78%	2.5B
Average	28.21x	2.56x	13.20x	2.13%	31.87B
Weighted average by Cap.	31.43x	4.38x	18.31x	1.87%