|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,289.00 JPY | +0.67% |
|
+0.52% | +5.06% |
| 06-26 | Jefferies Upgrades Kao to Buy From Hold, Adjusts Price Target to 7,500 Yen From 7,200 Yen | MT |
| 05-19 | Kao Corporation, Q1 2026 Earnings Call, May 12, 2026 |
Company Valuation: Kao Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,852,283 | 2,442,686 | 2,696,205 | 2,967,136 | 2,831,960 | 2,975,367 | - | - |
| Change | - | -14.36% | 10.38% | 10.05% | -4.56% | 5.06% | - | - |
| Enterprise Value (EV) 1 | 2,643,951 | 2,302,274 | 2,543,022 | 2,740,482 | 2,751,820 | 2,790,720 | 2,753,699 | 2,707,229 |
| Change | - | -12.92% | 10.46% | 7.76% | 0.41% | 1.41% | -1.33% | -1.69% |
| P/E | 26.1x | 28.7x | 61.5x | 27.5x | 24.1x | 20.1x | 18.9x | 17.2x |
| PBR | 2.96x | 2.51x | 2.74x | 2.78x | 2.66x | 2.36x | 2.23x | 2.09x |
| PEG | - | -1.4x | -1.3x | 0x | 2x | 0.8x | 2.8x | 1.8x |
| Capitalization / Revenue | 2.01x | 1.57x | 1.76x | 1.82x | 1.68x | 1.67x | 1.61x | 1.56x |
| EV / Revenue | 1.86x | 1.48x | 1.66x | 1.68x | 1.63x | 1.57x | 1.49x | 1.42x |
| EV / EBITDA | 11.5x | 11.5x | 17x | 11.7x | 11x | 10x | 9.51x | 8.86x |
| EV / EBIT | 18.4x | 20.9x | 42.4x | 18.7x | 16.8x | 14.9x | 13.8x | 12.6x |
| EV / FCF | 24.4x | - | 23.3x | 25.4x | 27.9x | 21.6x | 19.7x | 17.6x |
| FCF Yield | 4.1% | - | 4.3% | 3.94% | 3.58% | 4.62% | 5.08% | 5.68% |
| Dividend per Share 2 | 72 | 74 | 75 | 76 | 77 | 84.67 | 85.96 | 87.77 |
| Rate of return | 2.39% | 2.82% | 2.59% | 2.38% | 2.46% | 2.57% | 2.61% | 2.67% |
| EPS 2 | 115.3 | 91.64 | 47.18 | 116 | 130.2 | 163.2 | 174.3 | 190.9 |
| Distribution rate | 62.4% | 80.8% | 159% | 65.5% | 59.2% | 51.9% | 49.3% | 46% |
| Net sales 1 | 1,418,768 | 1,551,059 | 1,532,579 | 1,628,448 | 1,688,633 | 1,779,062 | 1,845,521 | 1,903,987 |
| EBITDA 1 | 230,851 | 199,809 | 149,630 | 235,066 | 249,910 | 278,635 | 289,607 | 305,461 |
| EBIT 1 | 143,510 | 110,071 | 60,035 | 146,644 | 164,069 | 186,731 | 199,394 | 215,225 |
| Net income 1 | 109,636 | 86,038 | 43,870 | 107,767 | 120,081 | 136,329 | 144,982 | 156,616 |
| Net Debt 1 | -208,332 | -140,412 | -153,183 | -226,654 | -80,140 | -184,646 | -221,668 | -268,138 |
| Reference price 2 | 3,009.50 | 2,627.50 | 2,900.00 | 3,194.00 | 3,130.50 | 3,289.00 | 3,289.00 | 3,289.00 |
| Nbr of stocks (in thousands) | 947,760 | 929,661 | 929,726 | 928,972 | 904,635 | 904,642 | - | - |
| Announcement Date | 2/3/22 A | 2/2/23 A | 2/7/24 A | 2/6/25 A | 2/5/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.15x | 1.57x | 10.02x | 2.57% | 18.45B | |
| 22.3x | 4.32x | 15.82x | 2.82% | 353B | |
| 17.78x | 2.71x | 12.01x | 3.55% | 133B | |
| 25.78x | 3.86x | 16.23x | 2.23% | 76.12B | |
| 45.78x | 7.34x | 31.87x | 2.06% | 54.32B | |
| 20.81x | 2.91x | 12.06x | 4.28% | 38.07B | |
| 81.12x | 2.44x | 14.83x | 1.68% | 30.29B | |
| 15.63x | 1.56x | 8.75x | 3.3% | 19.6B | |
| 17.75x | 1.27x | 7.61x | 1.33% | 19.13B | |
| 52.47x | 7.3x | 35.77x | 1.22% | 11.57B | |
| Average | 31.96x | 3.53x | 16.50x | 2.5% | 75.35B | |
| Weighted average by Cap. | 25.95x | 3.89x | 15.89x | 2.81% |
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
- 4452 Stock
- Valuation Kao Corporation
Select your edition
All financial news and data tailored to specific country editions
