Valuation MatsukiyoCocokara & Co.

Equities

Delayed Japan Exchange Other stock markets 07:30:00 15/05/2026 BST			5-day change	1st Jan Change
2,291.50 ^JPY	+3.69%		-2.51%	-15.51%

05-14	MatsukiyoCocokara & Co.'s Equity Buyback announced on May 13, 2026, has closed with 4,617,700 shares, representing 1.16% for ¥10,745.39 million.	CI
05-14	Tranche Update on MatsukiyoCocokara & Co.'s Equity Buyback Plan announced on May 13, 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	911,846	-	-
Change	-	20.91%	59.5%	4.13%	-7.18%	-3.46%	-	-
Enterprise Value (EV) ¹	491,897	561,071	903,391	920,535	834,996	790,609	772,346	747,692
Change	-	14.06%	61.01%	1.9%	-9.29%	-5.32%	-2.31%	-3.19%
P/E ratio	23.5x	15.3x	24.3x	19.5x	17.5x	18.1x	14.9x	14.1x
PBR	2.05x	1.32x	2.03x	1.98x	1.81x	1.85x	1.51x	1.47x
PEG	-	0.4x	13.98x	0.6x	2.57x	3.98x	1.93x	2.49x
Capitalization / Revenue	0.91x	0.84x	1.03x	1x	0.89x	0.9x	0.78x	0.76x
EV / Revenue	0.88x	0.77x	0.95x	0.9x	0.79x	0.71x	0.66x	0.62x
EV / EBITDA	12.3x	10.7x	10.9x	10.1x	7.98x	7.36x	6.71x	6.29x
EV / EBIT	15.6x	13.6x	14.5x	12.2x	10.2x	9.25x	8.53x	7.87x
EV / FCF	22.1x	23.1x	20.4x	26x	12.7x	15.7x	13.2x	11.9x
FCF Yield	4.52%	4.34%	4.91%	3.85%	7.85%	5.16%	7.57%	8.41%
Dividend per Share ²	23.33	23.33	28.33	36.67	44	50	54	63.62
Rate of return	1.42%	1.61%	1.21%	1.5%	1.88%	1.98%	2.36%	2.78%
EPS ²	70.04	94.38	96.02	125.3	133.8	139.9	153.4	162.1
Distribution rate	33.3%	24.7%	29.5%	29.3%	32.9%	35.7%	35.2%	39.3%
Net sales ¹	556,907	729,969	951,247	1,022,531	1,061,626	1,117,440	1,163,676	1,202,426
EBITDA ¹	40,111	52,459	83,116	91,488	104,681	108,595	115,153	118,778
EBIT ¹	31,533	41,407	62,276	75,705	82,082	84,935	90,535	95,060
Net income ¹	21,568	34,588	40,545	52,347	54,675	55,776	60,889	64,008
Net Debt ¹	-14,817	-51,599	-73,812	-97,057	-109,545	-121,238	-139,500	-164,154
Reference price ²	1,643.33	1,445.00	2,336.67	2,439.50	2,340.50	2,291.50	2,291.50	2,291.50
Nbr of stocks (in thousands)	308,345	423,993	418,204	417,131	403,564	397,926	-	-
Announcement Date	13/05/21	13/05/22	12/05/23	10/05/24	08/05/25	13/05/26	-	-

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.($)
MATSUKIYOCOCOKARA & CO.	16.09x	0.71x	7.36x	2.11%	5.75B
JD HEALTH INTERNATIONAL INC.	21.22x	0.94x	14.24x	-.--%	18.52B
ALIBABA HEALTH INFORMATION TECHNOLOGY LIMITED	26.37x	1.38x	21.37x	-.--%	8.75B
YIFENG PHARMACY CHAIN CO., LTD.	14.55x	0.94x	6.77x	2.93%	4.1B
CLICKS GROUP LIMITED	17.12x	1.05x	7.8x	3.78%	3.49B
NAHDI MEDICAL COMPANY	15.18x	1.28x	7.82x	5.87%	3.42B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	14.43x	0.6x	4.96x	4.71%	3.15B
GUARDIAN PHARMACY SERVICES, INC.	35.72x	-	-	-	2.32B
DIS-CHEM PHARMACIES LIMITED	25.91x	0.81x	10.11x	1.55%	1.9B
Average	20.73x	0.96x	10.05x	2.62%	5.71B
Weighted average by Cap.	20.72x	1.00x	12.42x	1.53%