|
Delayed
Japan Exchange
08:06:45 01/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 4,369.00 JPY | -0.75% |
|
-2.04% | +1.02% |
| 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 | 596,007 | - | - |
| Change | - | 12.88% | 5.43% | 33.33% | 24.67% | -0.02% | - | - |
| Enterprise Value (EV) 1 | 274,721 | 304,783 | 321,809 | 407,798 | 541,312 | 546,421 | 548,412 | 545,559 |
| Change | - | 10.94% | 5.59% | 26.72% | 32.74% | 0.94% | 0.36% | -0.52% |
| P/E | 18x | 21.2x | 27.2x | 22.3x | 20x | 23.1x | 20.9x | 18.6x |
| PBR | 1.31x | 1.27x | 1.27x | 1.58x | 1.89x | 1.83x | 1.76x | 1.68x |
| 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 | 1.12x | 1.07x | 1.03x |
| EV / Revenue | 0.67x | 0.71x | 0.71x | 0.84x | 1.05x | 1.03x | 0.99x | 0.95x |
| EV / EBITDA | 6.31x | 7.31x | 8.74x | 7.47x | 10.2x | 9.48x | 8.83x | 8.11x |
| EV / EBIT | 9.82x | 12x | 16.3x | 11.9x | 15.6x | 14.1x | 12.9x | 11.7x |
| EV / FCF | 10.4x | 27.7x | 54.7x | 10.4x | 35.4x | 29.9x | 25.4x | 22.1x |
| FCF Yield | 9.62% | 3.61% | 1.83% | 9.61% | 2.82% | 3.35% | 3.93% | 4.53% |
| Dividend per Share 2 | 47 | 47 | 50 | 54 | 64 | 65 | 71.43 | 78.86 |
| Rate of return | 2.04% | 1.92% | 1.94% | 1.57% | 1.45% | 1.48% | 1.62% | 1.79% |
| EPS 2 | 128.2 | 115.3 | 94.78 | 154.1 | 220.6 | 190.2 | 210.9 | 236.9 |
| Distribution rate | 36.7% | 40.7% | 52.8% | 35% | 29% | 34.2% | 33.9% | 33.3% |
| Net sales 1 | 407,039 | 430,304 | 455,086 | 483,985 | 513,417 | 532,244 | 555,035 | 577,147 |
| EBITDA 1 | 43,506 | 41,682 | 36,811 | 54,592 | 52,927 | 57,659 | 62,077 | 67,234 |
| EBIT 1 | 27,972 | 25,433 | 19,694 | 34,329 | 34,628 | 38,721 | 42,465 | 46,777 |
| Net income 1 | 18,014 | 16,033 | 13,174 | 21,419 | 30,506 | 26,018 | 28,188 | 31,008 |
| Net Debt 1 | -26,616 | -35,360 | -36,819 | -70,368 | -54,804 | -49,587 | -47,595 | -50,448 |
| Reference price 2 | 2,309.00 | 2,447.00 | 2,580.00 | 3,440.00 | 4,405.00 | 4,402.00 | 4,402.00 | 4,402.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.17x | 1.03x | 9.49x | 1.47% | 3.79B | |
| 20.05x | 2.75x | 13.71x | 4.12% | 234B | |
| 18.46x | 2.4x | 14.31x | 3.47% | 73.8B | |
| 15.62x | 1.66x | 9.43x | 4% | 42.88B | |
| 14.7x | 0.53x | 9.46x | 2.63% | 38.26B | |
| 19.54x | 2.99x | 12.15x | 3.58% | 31.67B | |
| 34.08x | 2.96x | 17.22x | 1.09% | 31.05B | |
| 24.87x | 5.2x | 16.58x | 3.37% | 28.41B | |
| -8.26x | 1.82x | 9.06x | 6.84% | 26.94B | |
| 61.89x | 9.49x | 39.37x | 1.23% | 26.39B | |
| Average | 22.41x | 3.08x | 15.08x | 3.18% | 53.75B | |
| Weighted average by Cap. | 20.79x | 2.88x | 14.41x | 3.64% |
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
- Valuation Kewpie Corporation
Select your edition
All financial news and data tailored to specific country editions
