Valuation Kyowa Corporation

Stocks

Delayed Japan Exchange Other stock markets 05:43:57 01/07/2026 BST			5-day change	1st Jan Change
1,802.00 ^JPY	+0.11%		-3.12%	+50.04%

11-11	Kyowa Corporation agreed to acquire DORAKU Co., Ltd. from Kosae Nishimura and Keisuke Yoshimura.	CI
05/06/24	Kyowa Kirin Repurchases 3.3 Million Shares in May	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025
Market Cap ¹	2,987	3,598	5,303	5,567
Change	-	20.46%	47.41%	4.98%
Enterprise Value (EV) ¹	4,118	4,466	6,075	6,776
Change	-	8.45%	36.04%	11.54%
P/E	23x	8.34x	8.24x	6.1x
PBR	0.96x	1.06x	1.33x	1.14x
PEG	-	0x	0.2x	0.1x
Capitalization / Revenue	0.29x	0.29x	0.36x	0.33x
EV / Revenue	0.4x	0.36x	0.42x	0.41x
EV / EBITDA	2.8x	2.13x	2.16x	2.06x
EV / EBIT	15x	6.23x	5.61x	5.23x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	17.5	17.5	20	20
Rate of return	3.5%	2.9%	2.24%	2.14%
EPS ²	21.75	72.41	108.1	153.2
Distribution rate	80.5%	24.2%	18.5%	13.1%
Net sales ¹	10,385	12,444	14,580	16,705
EBITDA ¹	1,471	2,101	2,811	3,290
EBIT ¹	274	717	1,083	1,295
Net income ¹	128	432	646	917
Net Debt ¹	1,131	868	772	1,209
Reference price ²	500.00	604.00	891.00	934.00
Nbr of stocks (in thousands)	5,974	5,957	5,952	5,961
Announcement Date	24/06/22	23/06/23	27/06/24	27/06/25

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.($)
KYOWA CORPORATION	-	-	-	-	66.23M
ORIENTAL LAND CO., LTD.	32.91x	5.46x	15.96x	0.59%	25.12B
UNITED PARKS & RESORTS INC.	12.68x	2.61x	7.36x	0.56%	2.25B
SIX FLAGS ENTERTAINMENT CORPORATION	-43.44x	2.25x	7.94x	-.--%	2.18B
HAICHANG OCEAN PARK HOLDINGS LTD.	-9.97x	-	-	-	556M
WONDERLA HOLIDAYS LIMITED	37.54x	-	-	0.34%	332M
AEON FANTASY CO.,LTD.	16.9x	-	-	0.78%	315M
Average	7.77x	3.44x	10.42x	0.46%	4.4B
Weighted average by Cap.	25.13x	5.01x	14.72x	0.55%