|
Market Closed -
Japan Exchange
09:30:00 15/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 3,443.00 JPY | -0.35% |
|
-0.35% | +9.98% |
| 08-25 | Kao Corporation Expands Curél Skincare Brand into the Nordic Region | CI |
| 08-08 | Kao Corporation, Q2 2026 Earnings Call, Aug 05, 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 | 3,115,082 | - | - |
| Change | - | -14.36% | 10.38% | 10.05% | -4.56% | 10% | - | - |
| Enterprise Value (EV) 1 | 2,643,951 | 2,302,274 | 2,543,022 | 2,740,482 | 2,751,820 | 2,926,531 | 2,890,527 | 2,844,237 |
| Change | - | -12.92% | 10.46% | 7.76% | 0.41% | 6.35% | -1.23% | -1.6% |
| P/E | 26.1x | 28.7x | 61.5x | 27.5x | 24.1x | 22.2x | 20.7x | 19.1x |
| PBR | 2.96x | 2.51x | 2.74x | 2.78x | 2.66x | 2.75x | 2.63x | 2.46x |
| PEG | - | -1.4x | -1.3x | 0x | 2x | 1.2x | 2.76x | 2.23x |
| Capitalization / Revenue | 2.01x | 1.57x | 1.76x | 1.82x | 1.68x | 1.72x | 1.66x | 1.61x |
| EV / Revenue | 1.86x | 1.48x | 1.66x | 1.68x | 1.63x | 1.62x | 1.54x | 1.47x |
| EV / EBITDA | 11.5x | 11.5x | 17x | 11.7x | 11x | 10.4x | 9.72x | 9.03x |
| EV / EBIT | 18.4x | 20.9x | 42.4x | 18.7x | 16.8x | 15.3x | 14.1x | 12.8x |
| EV / FCF | 24.4x | - | 23.3x | 25.4x | 27.9x | 22.6x | 20.6x | 18.3x |
| FCF Yield | 4.1% | - | 4.3% | 3.94% | 3.58% | 4.42% | 4.86% | 5.45% |
| Dividend per Share 2 | 72 | 74 | 75 | 76 | 77 | 78.12 | 79.5 | 81 |
| Rate of return | 2.39% | 2.82% | 2.59% | 2.38% | 2.46% | 2.27% | 2.31% | 2.35% |
| EPS 2 | 115.3 | 91.64 | 47.18 | 116 | 130.2 | 154.8 | 166.4 | 180.6 |
| Distribution rate | 62.4% | 80.8% | 159% | 65.5% | 59.2% | 50.5% | 47.8% | 44.8% |
| Net sales 1 | 1,418,768 | 1,551,059 | 1,532,579 | 1,628,448 | 1,688,633 | 1,806,444 | 1,873,692 | 1,937,881 |
| EBITDA 1 | 230,851 | 199,809 | 149,630 | 235,066 | 249,910 | 282,352 | 297,259 | 315,064 |
| EBIT 1 | 143,510 | 110,071 | 60,035 | 146,644 | 164,069 | 191,661 | 205,305 | 222,939 |
| Net income 1 | 109,636 | 86,038 | 43,870 | 107,767 | 120,081 | 138,515 | 147,890 | 159,567 |
| Net Debt 1 | -208,332 | -140,412 | -153,183 | -226,654 | -80,140 | -188,550 | -224,555 | -270,844 |
| Reference price 2 | 3,009.50 | 2,627.50 | 2,900.00 | 3,194.00 | 3,130.50 | 3,443.00 | 3,443.00 | 3,443.00 |
| Nbr of stocks (in thousands) | 947,760 | 929,661 | 929,726 | 928,972 | 904,635 | 904,758 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.32x | 1.63x | 10.4x | 2.26% | 20.22B | |
| 21.47x | 4.1x | 15x | 3.01% | 339B | |
| 18.55x | 2.75x | 12.12x | 3.48% | 136B | |
| 23.9x | 3.59x | 15.07x | 2.42% | 70.06B | |
| 40.05x | 6.43x | 27.9x | 2.33% | 47.24B | |
| 33.13x | 2.61x | 14.47x | 1.63% | 35.54B | |
| 18.87x | 2.66x | 11.1x | 4.71% | 34.4B | |
| 19.71x | 1.25x | 8.19x | 1.33% | 18.81B | |
| 15.49x | 1.49x | 8.56x | 3.43% | 18.54B | |
| 37.37x | 5.25x | 25.79x | 1.93% | 9.23B | |
| Average | 25.08x | 3.18x | 14.86x | 2.65% | 72.98B | |
| Weighted average by Cap. | 22.83x | 3.61x | 14.76x | 2.94% |
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
