Valuation KOSE Holdings Corporation

Equities

Market Closed - Japan Exchange Other stock markets 07:30:00 18/05/2026 BST			5-day change	1st Jan Change
5,296.00 ^JPY	+1.69%		-9.33%	+1.07%

04-19	Tranche Update on KOSE Holdings Corporation's Equity Buyback Plan announced on February 12, 2026.	CI
04-16	KOSE Holdings Corporation's Equity Buyback announced on February 12, 2026, has closed with 508,300 shares, representing 0.89% for ¥2,999.78 million.	CI

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	299,574	-	-
Change	-	10.51%	-26.66%	-32.1%	-27%	0.17%	-	-
Enterprise Value (EV) ¹	640,636	716,164	568,383	306,921	217,263	217,857	212,500	204,892
Change	-	11.79%	-20.64%	-46%	-29.21%	0.27%	-2.46%	-3.58%
P/E ratio	55.8x	43.8x	51.7x	54.5x	19.8x	24.2x	21.1x	19.2x
PBR	3.52x	3.18x	2.27x	1.5x	1.05x	1.04x	1.04x	1.01x
PEG	-	1.1x	-1.4x	-1.5x	0x	-1.4x	1.5x	1.9x
Capitalization / Revenue	3.31x	2.85x	2.01x	1.27x	0.91x	0.87x	0.84x	0.81x
EV / Revenue	2.85x	2.48x	1.89x	0.95x	0.66x	0.63x	0.6x	0.55x
EV / EBITDA	23.5x	21.8x	21.4x	11.4x	7.4x	6.68x	5.9x	5.49x
EV / EBIT	34x	32.4x	35.6x	17.7x	11.8x	11.3x	9.85x	8.59x
EV / FCF	49x	51.3x	29.6x	32.5x	-21.5x	-82.6x	16.8x	12.6x
FCF Yield	2.04%	1.95%	3.38%	3.08%	-4.64%	-1.21%	5.94%	7.97%
Dividend per Share ²	120	140	140	140	140	149.2	149.4	154.2
Rate of return	0.92%	0.97%	1.32%	1.95%	2.67%	2.82%	2.82%	2.91%
EPS ²	233.9	329	204.4	131.6	264.8	218.8	250.5	276.2
Distribution rate	51.3%	42.5%	68.5%	106%	52.9%	68.2%	59.6%	55.8%
Net sales ¹	224,983	289,136	300,406	322,700	330,193	344,030	356,377	369,239
EBITDA ¹	27,279	32,822	26,567	27,000	29,346	32,609	36,006	37,346
EBIT ¹	18,852	22,120	15,985	17,300	18,467	19,200	21,579	23,844
Net income ¹	13,341	18,771	11,663	7,500	15,114	12,449	14,213	15,649
Net Debt ¹	-103,865	-106,553	-35,000	-102,748	-81,807	-81,717	-87,074	-94,682
Reference price ²	13,050.00	14,420.00	10,575.00	7,179.00	5,240.00	5,296.00	5,296.00	5,296.00
Nbr of stocks (in thousands)	57,050	57,054	57,058	57,065	57,074	56,566	-	-
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	23.8x	0.62x	6.53x	2.87%	1.86B
L'ORÉAL	27.29x	4.25x	17.56x	2.15%	222B
GALDERMA GROUP AG	53.65x	7.58x	29.56x	0.29%	46.7B
SHISEIDO COMPANY, LIMITED	28.52x	1.37x	10.52x	2.03%	7.42B
AMOREPACIFIC CORPORATION	20.97x	1.5x	9.61x	1.3%	5.06B
ELF BEAUTY	41.46x	2.46x	12.17x	-.--%	3.33B
PROYA COSMETICS CO.,LTD.	13.98x	1.53x	8.45x	2.98%	3.23B
INTERPARFUMS, INC.	17.82x	1.71x	8.94x	3.71%	2.76B
YUNNAN BOTANEE BIO-TECHNOLOGY GROUP CO.LTD	26.71x	2.51x	15.95x	1.81%	2.47B
HARBIN FUERJIA TECHNOLOGY CO., LTD.	29.41x	-	-	3.16%	2.44B
Average	28.36x	2.62x	13.25x	2.03%	29.68B
Weighted average by Cap.	31.28x	4.55x	18.83x	1.85%