|
Market Closed -
Japan Exchange
06:30:00 02/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 3,814.00 JPY | -0.29% |
|
+1.36% | +67.43% |
| 10-21 | Japan's Nikkei rallies as AI demand outlook brightens | RE |
| 10-15 | CLSA Downgrades Shiseido to Hold from Buy; Price Target is 3,500 Yen | MT |
Company Valuation: Shiseido Company, Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,562,314 | 2,585,474 | 1,699,311 | 1,112,991 | 910,125 | 1,524,167 | - | - |
| Change | - | 0.9% | -34.27% | -34.5% | -18.23% | 67.47% | - | - |
| Enterprise Value (EV) 1 | 2,536,903 | 2,763,626 | 1,875,607 | 1,377,672 | 1,141,445 | 1,734,663 | 1,686,059 | 1,648,260 |
| Change | - | 8.94% | -32.13% | -26.55% | -17.15% | 51.97% | -2.8% | -2.24% |
| P/E | 60.4x | 75.6x | 78.1x | -103x | -22.4x | 34.4x | 28.1x | 25x |
| PBR | 4.7x | 4.28x | 2.75x | 1.76x | 1.51x | 2.44x | 2.33x | 2.22x |
| PEG | - | -3.9x | -2.1x | 1x | -0x | -0x | 1.3x | 2x |
| Capitalization / Revenue | 2.48x | 2.42x | 1.75x | 1.12x | 0.94x | 1.5x | 1.45x | 1.41x |
| EV / Revenue | 2.45x | 2.59x | 1.93x | 1.39x | 1.18x | 1.71x | 1.61x | 1.52x |
| EV / EBITDA | 22.8x | 27x | 20.4x | 16.6x | 26.6x | 13x | 11.8x | 10.9x |
| EV / EBIT | 61x | 59.3x | 66.7x | 182x | -39.7x | 26.9x | 21.9x | 19.2x |
| EV / FCF | 96.9x | 509x | 35.1x | -598x | 17.3x | 26.7x | 23.5x | 23.6x |
| FCF Yield | 1.03% | 0.2% | 2.85% | -0.17% | 5.76% | 3.74% | 4.25% | 4.24% |
| Dividend per Share 2 | 50 | 100 | 60 | 40 | 40 | 60 | 66.33 | 70.55 |
| Rate of return | 0.78% | 1.55% | 1.41% | 1.44% | 1.76% | 1.57% | 1.74% | 1.85% |
| EPS 2 | 106.2 | 85.6 | 54.43 | -27.06 | -101.8 | 111 | 135.6 | 152.4 |
| Distribution rate | 47.1% | 117% | 110% | -148% | -39.3% | 54% | 48.9% | 46.3% |
| Net sales 1 | 1,035,165 | 1,067,355 | 973,038 | 990,586 | 969,992 | 1,016,254 | 1,048,014 | 1,081,056 |
| EBITDA 1 | 111,434 | 102,371 | 91,819 | 83,241 | 42,947 | 133,099 | 143,009 | 151,048 |
| EBIT 1 | 41,586 | 46,572 | 28,133 | 7,575 | -28,788 | 64,578 | 76,990 | 85,829 |
| Net income 1 | 42,439 | 34,202 | 21,749 | -10,813 | -40,680 | 44,676 | 55,214 | 61,722 |
| Net Debt 1 | -25,411 | 178,152 | 176,296 | 264,681 | 231,320 | 210,495 | 161,891 | 124,092 |
| Reference price 2 | 6,414.00 | 6,471.00 | 4,252.00 | 2,786.50 | 2,278.00 | 3,814.00 | 3,814.00 | 3,814.00 |
| Nbr of stocks (in thousands) | 399,488 | 399,548 | 399,650 | 399,423 | 399,528 | 399,624 | - | - |
| Announcement Date | 09/02/22 | 10/02/23 | 09/02/24 | 10/02/25 | 10/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.35x | 1.71x | 13.03x | 1.57% | 9.66B | |
| 23.94x | 4.51x | 16.5x | 2.69% | 379B | |
| 33.32x | 5.05x | 20.98x | 1.77% | 260B | |
| 19.14x | 2.89x | 12.78x | 3.28% | 142B | |
| 26.44x | 3.92x | 16.38x | 2.18% | 77.45B | |
| 61.1x | 8.65x | 33.4x | 0.25% | 54.51B | |
| 39.48x | 6.26x | 27.54x | 2.39% | 47.11B | |
| 34.38x | 2.68x | 14.27x | 1.38% | 37.91B | |
| 16.98x | 2.5x | 11.56x | 4.77% | 36B | |
| 24.36x | 1.78x | 11.35x | 2.07% | 21.59B | |
| Average | 31.35x | 4.00x | 17.78x | 2.23% | 106.52B | |
| Weighted average by Cap. | 28.60x | 4.46x | 18.06x | 2.37% |
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
- 4911 Stock
- Valuation Shiseido Company, Limited
Select your edition
All financial news and data tailored to specific country editions
