|
Market Closed -
OTC Markets
17:30:17 04/02/2026 +03
|
5-day change | 1st Jan Change | ||
| 27.53 USD | +50.35% |
|
-.--% | +50.35% |
| 09-11 | KOMPEITO Inc. has completed an IPO in the amount of ¥6.70288 billion. | CI |
| 09-01 | Tranche Update on Kewpie Corporation's Equity Buyback Plan announced on January 14, 2026. | CI |
Company Valuation: Kewpie Corporation
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 301,337 | 340,143 | 358,628 | 478,166 | 596,116 | 601,152 | - | - |
| Change | - | 12.88% | 5.43% | 33.33% | 24.67% | 0.84% | - | - |
| Enterprise Value (EV) 1 | 274,721 | 304,783 | 321,809 | 407,798 | 541,312 | 553,026 | 554,717 | 552,317 |
| Change | - | 10.94% | 5.59% | 26.72% | 32.74% | 2.16% | 0.31% | -0.43% |
| P/E | 18x | 21.2x | 27.2x | 22.3x | 20x | 23.3x | 21x | 18.7x |
| PBR | 1.31x | 1.27x | 1.27x | 1.58x | 1.89x | 1.85x | 1.78x | 1.7x |
| PEG | - | -2.1x | -1.5x | 0.4x | 0.5x | -1.7x | 1.9x | 1.5x |
| Capitalization / Revenue | 0.74x | 0.79x | 0.79x | 0.99x | 1.16x | 1.13x | 1.09x | 1.05x |
| EV / Revenue | 0.67x | 0.71x | 0.71x | 0.84x | 1.05x | 1.04x | 1x | 0.96x |
| EV / EBITDA | 6.31x | 7.31x | 8.74x | 7.47x | 10.2x | 9.57x | 8.91x | 8.2x |
| EV / EBIT | 9.82x | 12x | 16.3x | 11.9x | 15.6x | 14.2x | 13x | 11.8x |
| EV / FCF | 10.4x | 27.7x | 54.7x | 10.4x | 35.4x | 29.5x | 24.7x | 22.4x |
| FCF Yield | 9.62% | 3.61% | 1.83% | 9.61% | 2.82% | 3.39% | 4.04% | 4.47% |
| Dividend per Share 2 | 47 | 47 | 50 | 54 | 64 | 65 | 71.57 | 78 |
| Rate of return | 2.04% | 1.92% | 1.94% | 1.57% | 1.45% | 1.46% | 1.61% | 1.76% |
| EPS 2 | 128.2 | 115.3 | 94.78 | 154.1 | 220.6 | 190.6 | 211.8 | 238.1 |
| Distribution rate | 36.7% | 40.7% | 52.8% | 35% | 29% | 34.1% | 33.8% | 32.8% |
| Net sales 1 | 407,039 | 430,304 | 455,086 | 483,985 | 513,417 | 531,994 | 553,535 | 575,147 |
| EBITDA 1 | 43,506 | 41,682 | 36,811 | 54,592 | 52,927 | 57,784 | 62,227 | 67,339 |
| EBIT 1 | 27,972 | 25,433 | 19,694 | 34,329 | 34,628 | 38,846 | 42,615 | 46,962 |
| Net income 1 | 18,014 | 16,033 | 13,174 | 21,419 | 30,506 | 26,106 | 28,313 | 31,150 |
| Net Debt 1 | -26,616 | -35,360 | -36,819 | -70,368 | -54,804 | -48,127 | -46,435 | -48,836 |
| Reference price 2 | 2,309.00 | 2,447.00 | 2,580.00 | 3,440.00 | 4,405.00 | 4,440.00 | 4,440.00 | 4,440.00 |
| Nbr of stocks (in thousands) | 130,505 | 139,004 | 139,003 | 139,002 | 135,327 | 135,395 | - | - |
| Announcement Date | 1/11/22 A | 1/10/23 A | 1/10/24 A | 1/9/25 A | 1/14/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.53x | 5.29x | 16.86x | 3.29% | 29.02B | |
| 47.88x | 3.54x | 16.99x | 1.94% | 21.17B | |
| 23.19x | 1.8x | 12.66x | 1.57% | 9.77B | |
| 19.08x | 2x | 11.6x | 1.56% | 5.15B | |
| 23.29x | 1.04x | 9.62x | 1.46% | 3.85B | |
| 18.71x | 1.66x | 8.28x | 3.64% | 3.3B | |
| 12.28x | 0.73x | 5.62x | 3.38% | 3.15B | |
| 15.07x | - | - | 4.15% | 2.73B | |
| Average | 23.13x | 2.29x | 11.66x | 2.62% | 9.77B | |
| Weighted average by Cap. | 29.57x | 3.55x | 14.78x | 2.55% |
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
- 2809 Stock
- KWPCF Stock
- Valuation Kewpie Corporation
Select your edition
All financial news and data tailored to specific country editions
