Valuation MatsukiyoCocokara & Co.

Equities

Delayed Japan Exchange Other stock markets 05:40:07 10/12/2025 GMT			5-day change	1st Jan Change
2,893.00 ^JPY	+2.05%		+2.63%	+25.51%

11-13	MatsukiyoCocokara & Co. Announces Dividend for the Second Quarter Ended September 30, 2025, Payable on December 2, 2025 and Provides Year End Dividend Guidance for the Year Ending March 31, 2026	CI
11-13	MatsukiyoCocokara & Co. Provides Consolidated Earnings Guidance for the Year Ending March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	506,714	612,670	977,203	1,017,592	944,541	1,128,124	-	-
Change	-	20.91%	59.5%	4.13%	-7.18%	19.44%	-	-
Enterprise Value (EV) ¹	491,897	561,071	903,391	920,535	834,996	989,299	961,077	931,021
Change	-	14.06%	61.01%	1.9%	-9.29%	18.48%	-2.85%	-3.13%
P/E ratio	23.5x	15.3x	24.3x	19.5x	17.5x	19.5x	18.3x	17.2x
PBR	2.05x	1.32x	2.03x	1.98x	1.81x	2.06x	1.92x	1.8x
PEG	-	0.4x	13.98x	0.6x	2.57x	2.22x	2.82x	2.7x
Capitalization / Revenue	0.91x	0.84x	1.03x	1x	0.89x	1.02x	0.98x	0.95x
EV / Revenue	0.88x	0.77x	0.95x	0.9x	0.79x	0.89x	0.84x	0.78x
EV / EBITDA	12.3x	10.7x	10.9x	10.1x	7.98x	9.09x	8.38x	7.71x
EV / EBIT	15.6x	13.6x	14.5x	12.2x	10.2x	11.3x	10.4x	9.54x
EV / FCF	22.1x	23.1x	20.4x	26x	12.7x	19.8x	17x	15.3x
FCF Yield	4.52%	4.34%	4.91%	3.85%	7.85%	5.06%	5.88%	6.55%
Dividend per Share ²	23.33	23.33	28.33	36.67	44	47.56	53.09	59.7
Rate of return	1.42%	1.61%	1.21%	1.5%	1.88%	1.68%	1.87%	2.11%
EPS ²	70.04	94.38	96.02	125.3	133.8	145.6	155.1	164.9
Distribution rate	33.3%	24.7%	29.5%	29.3%	32.9%	32.7%	34.2%	36.2%
Net sales ¹	556,907	729,969	951,247	1,022,531	1,061,626	1,109,976	1,150,148	1,190,388
EBITDA ¹	40,111	52,459	83,116	91,488	104,681	108,822	114,725	120,685
EBIT ¹	31,533	41,407	62,276	75,705	82,082	87,212	92,357	97,633
Net income ¹	21,568	34,588	40,545	52,347	54,675	58,565	62,044	65,852
Net Debt ¹	-14,817	-51,599	-73,812	-97,057	-109,545	-138,824	-167,046	-197,103
Reference price ²	1,643.33	1,445.00	2,336.67	2,439.50	2,340.50	2,835.00	2,835.00	2,835.00
Nbr of stocks (in thousands)	308,345	423,993	418,204	417,131	403,564	397,927	-	-
Announcement Date	13/05/21	13/05/22	12/05/23	10/05/24	08/05/25	-	-	-

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.($)
MATSUKIYOCOCOKARA & CO.	19.56x	0.9x	9.14x	1.67%	7.19B
JD HEALTH INTERNATIONAL INC.	34.93x	2x	32.72x	-.--%	24.4B
ALIBABA HEALTH INFORMATION TECHNOLOGY LIMITED	33.42x	1.93x	28.37x	-.--%	11.11B
CLICKS GROUP LIMITED	22.41x	1.45x	10.21x	2.92%	4.62B
YIFENG PHARMACY CHAIN CO., LTD.	16.45x	1.05x	7.31x	2.5%	3.93B
NAHDI MEDICAL COMPANY	15.92x	1.41x	8.4x	5.47%	3.44B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	16.98x	0.65x	5.53x	3.37%	2.81B
GUARDIAN PHARMACY SERVICES, INC.	42.51x	-	-	-	1.85B
DIS-CHEM PHARMACIES LIMITED	24.34x	0.75x	9.36x	1.63%	1.77B
Average	25.17x	1.27x	13.88x	2.19%	6.79B
Weighted average by Cap.	28.74x	1.61x	22.21x	1.12%