Valuation COSMOS Pharmaceutical Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 18/09/2026 +03			5-day change	1st Jan Change
6,436.00 ^JPY	-3.12%		-1.00%	-18.97%

08-03	COSMOS Pharmaceutical Corporation Announces Retirement of Futoshi Shibata as Director	CI
07-13	COSMOS Pharmaceutical Corporation Provides Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	483,107	525,081	502,890	700,001	476,495	510,099	-	-
Change	-	8.69%	-4.23%	39.2%	-31.93%	7.05%	-	-
Enterprise Value (EV) ¹	450,132	497,354	477,918	692,920	476,495	538,524	547,718	553,399
Change	-	10.49%	-3.91%	44.99%	-31.23%	13.02%	1.71%	1.04%
P/E	20.9x	22.1x	20.6x	22.6x	14.9x	15.9x	15x	14x
PBR	2.54x	2.49x	2.17x	2.72x	1.68x	1.65x	1.52x	1.4x
PEG	-	7.98x	7.61x	0.8x	4.32x	104.44x	2.39x	2.1x
Capitalization / Revenue	0.64x	0.63x	0.52x	0.69x	0.43x	0.43x	0.4x	0.37x
EV / Revenue	0.6x	0.6x	0.5x	0.69x	0.43x	0.46x	0.43x	0.4x
EV / EBITDA	10x	10.5x	9.29x	11.1x	7.12x	7.63x	7.24x	6.83x
EV / EBIT	15.1x	16.5x	15.2x	17.1x	11.3x	12.2x	11.6x	11x
EV / FCF	-39.1x	93.5x	-222x	-807x	-20.6x	-68.2x	-189x	-874x
FCF Yield	-2.56%	1.07%	-0.45%	-0.12%	-4.85%	-1.47%	-0.53%	-0.11%
Dividend per Share ²	40	50	60	70	82	85.3	90.01	94.2
Rate of return	0.66%	0.75%	0.95%	0.79%	1.36%	1.33%	1.4%	1.46%
EPS ²	292.4	300.5	308.6	390.9	404.3	404.9	430.3	459
Distribution rate	13.7%	16.6%	19.4%	17.9%	20.3%	21.1%	20.9%	20.5%
Net sales ¹	755,414	827,697	964,989	1,011,390	1,099,583	1,182,344	1,271,788	1,369,821
EBITDA ¹	44,906	47,496	51,425	62,633	66,929	70,584	75,645	81,080
EBIT ¹	29,796	30,128	31,501	40,404	42,353	44,273	47,144	50,404
Net income ¹	23,155	23,797	24,454	30,978	32,046	32,103	34,113	36,374
Net Debt ¹	-32,975	-27,727	-24,972	-7,081	-	28,425	37,619	43,300
Reference price ²	6,100.00	6,630.00	6,345.00	8,832.00	6,012.00	6,436.00	6,436.00	6,436.00
Nbr of stocks (in thousands)	79,198	79,198	79,258	79,257	79,257	79,257	-	-
Announcement Date	7/11/22 A	7/10/23 A	7/12/24 A	7/11/25 A	7/13/26 A	-	-	-

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.($)
COSMOS PHARMACEUTICAL CORPORATION	15.89x	0.46x	7.63x	1.33%	3.25B
TSURUHA HOLDINGS INC.	21.18x	0.35x	5.59x	2.26%	6.24B
SUGI HOLDINGS CO.,LTD.	13.98x	0.35x	5.19x	1.53%	2.85B
SUNDRUG CO.,LTD.	12.75x	0.42x	5.29x	3.8%	2.7B
KUSURI NO AOKI HOLDINGS CO., LTD.	19.99x	0.77x	10.67x	1.58%	2.42B
LBX PHARMACY CHAIN	14.21x	0.43x	4.15x	3.93%	1.43B
GREAT TREE PHARMACY CO., LTD.	25.06x	0.44x	6.05x	3.12%	308M
Average	17.58x	0.46x	6.37x	2.51%	2.74B
Weighted average by Cap.	17.42x	0.44x	6.38x	2.26%