|
Delayed
Japan Exchange
07:30:00 16/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 5,930.00 JPY | +2.03% |
|
+7.54% | +13.17% |
| 10-09 | KOSÉ to Book 2.5 Billion Yen Extraordinary Loss on Early Retirement Program | MT |
| 09-24 | Kosé Management Association Increases Shareholding in Kosé Holdings to 10% | MT |
Company Valuation: KOSE Holdings Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 744,501 | 822,717 | 603,383 | 409,669 | 299,070 | 336,530 | - | - |
| Change | - | 10.51% | -26.66% | -32.1% | -27% | 12.53% | - | - |
| Enterprise Value (EV) 1 | 640,636 | 716,164 | 568,383 | 306,921 | 217,263 | 257,962 | 253,517 | 246,718 |
| Change | - | 11.79% | -20.64% | -46% | -29.21% | 18.73% | -1.72% | -2.68% |
| P/E | 55.8x | 43.8x | 51.7x | 54.5x | 19.8x | 26x | 24.5x | 22x |
| PBR | 3.52x | 3.18x | 2.27x | 1.5x | 1.05x | 1.18x | 1.16x | 1.14x |
| PEG | - | 1.1x | -1.4x | -1.5x | 0x | -1.9x | 3.95x | 1.9x |
| Capitalization / Revenue | 3.31x | 2.85x | 2.01x | 1.27x | 0.91x | 0.98x | 0.95x | 0.92x |
| EV / Revenue | 2.85x | 2.48x | 1.89x | 0.95x | 0.66x | 0.75x | 0.71x | 0.67x |
| EV / EBITDA | 23.5x | 21.8x | 21.4x | 11.4x | 7.4x | 8.26x | 7.32x | 6.67x |
| EV / EBIT | 34x | 32.4x | 35.6x | 17.7x | 11.8x | 14.2x | 12.3x | 10.7x |
| EV / FCF | 49x | 51.3x | 29.6x | 32.5x | -21.5x | -31.1x | 21.8x | 16.6x |
| FCF Yield | 2.04% | 1.95% | 3.38% | 3.08% | -4.64% | -3.21% | 4.58% | 6.02% |
| Dividend per Share 2 | 120 | 140 | 140 | 140 | 140 | 149.3 | 149.4 | 153.1 |
| Rate of return | 0.92% | 0.97% | 1.32% | 1.95% | 2.67% | 2.52% | 2.52% | 2.58% |
| EPS 2 | 233.9 | 329 | 204.4 | 131.6 | 264.8 | 228 | 242.1 | 269.7 |
| Distribution rate | 51.3% | 42.5% | 68.5% | 106% | 52.9% | 65.5% | 61.7% | 56.8% |
| Net sales 1 | 224,983 | 289,136 | 300,406 | 322,700 | 330,193 | 344,196 | 355,838 | 367,524 |
| EBITDA 1 | 27,279 | 32,822 | 26,567 | 27,000 | 29,346 | 31,225 | 34,634 | 36,986 |
| EBIT 1 | 18,852 | 22,120 | 15,985 | 17,300 | 18,467 | 18,156 | 20,679 | 23,075 |
| Net income 1 | 13,341 | 18,771 | 11,663 | 7,500 | 15,114 | 12,441 | 13,735 | 15,259 |
| Net Debt 1 | -103,865 | -106,553 | -35,000 | -102,748 | -81,807 | -78,568 | -83,013 | -89,812 |
| Reference price 2 | 13,050.00 | 14,420.00 | 10,575.00 | 7,179.00 | 5,240.00 | 5,930.00 | 5,930.00 | 5,930.00 |
| Nbr of stocks (in thousands) | 57,050 | 57,054 | 57,058 | 57,065 | 57,074 | 56,750 | - | - |
| Announcement Date | 14/02/22 | 13/02/23 | 13/02/24 | 12/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.01x | 0.75x | 8.26x | 2.52% | 2.13B | |
| 23.42x | 4.44x | 16.27x | 2.76% | 370B | |
| 31.25x | 4.79x | 19.77x | 1.91% | 244B | |
| 19.62x | 2.91x | 12.84x | 3.22% | 143B | |
| 25.95x | 3.81x | 16.04x | 2.28% | 75.02B | |
| 56.38x | 7.98x | 30.77x | 0.28% | 49.83B | |
| 39.27x | 6.33x | 27.49x | 2.38% | 46.88B | |
| 35.95x | 2.71x | 15.03x | 1.48% | 37.82B | |
| 19.92x | 2.78x | 11.61x | 4.46% | 36.32B | |
| 15.67x | 2.42x | 11.23x | 4.88% | 35.11B | |
| Average | 29.35x | 3.89x | 16.93x | 2.62% | 103.99B | |
| Weighted average by Cap. | 27.29x | 4.32x | 17.41x | 2.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4922 Stock
- Valuation KOSE Holdings Corporation
Select your edition
All financial news and data tailored to specific country editions
