Valuation Kobayashi Pharmaceutical Co., Ltd. Boerse Muenchen

Stocks

Real-time Boerse Muenchen 20:13:04 18/09/2026 +03			5-day change	1st Jan Change
32.00 ^EUR	0.00%		0.00%	+11.89%

08-06	Kobayashi Pharmaceutical Co., Ltd. Announces Cash Dividend for the Second Quarter End of Fiscal Year Ending December 31, 2026, Payable on September 3, 2026; Provides Cash Dividend Guidance for Fiscal Year Ending December 31, 2026	CI
08-06	Kobayashi Pharmaceutical Co., Ltd. Provides Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	704,427	650,295	503,841	463,131	403,511	435,624	-	-
Change	-	-7.68%	-22.52%	-8.08%	-12.87%	7.96%	-	-
Enterprise Value (EV) ¹	596,011	546,554	424,992	398,232	333,575	373,212	365,600	359,828
Change	-	-8.3%	-22.24%	-6.3%	-16.24%	11.88%	-2.04%	-1.58%
P/E	35.8x	34.8x	25.3x	46x	110x	42.1x	32.4x	26.2x
PBR	3.59x	3.47x	2.47x	2.18x	1.92x	2.08x	2.02x	1.95x
PEG	-	12.08x	7.7x	-0.9x	-1.7x	0x	1.1x	1.1x
Capitalization / Revenue	4.54x	3.91x	2.9x	2.8x	2.43x	2.53x	2.43x	2.34x
EV / Revenue	3.84x	3.29x	2.45x	2.4x	2.01x	2.17x	2.04x	1.93x
EV / EBITDA	19.3x	17.1x	13.3x	12.1x	14.1x	17x	13.6x	11.6x
EV / EBIT	22.9x	20.5x	16.5x	16x	22.4x	29.2x	21.1x	16.9x
EV / FCF	31.8x	31.1x	-350x	-29.2x	68.5x	25.9x	24x	21x
FCF Yield	3.15%	3.22%	-0.29%	-3.42%	1.46%	3.85%	4.16%	4.76%
Dividend per Share ²	83	90	101	102	104	106	109.5	114.3
Rate of return	0.92%	1%	1.49%	1.64%	1.92%	1.81%	1.87%	1.95%
EPS ²	252.4	259.6	268.2	135.4	49.19	139.1	181.1	223.7
Distribution rate	32.9%	34.7%	37.7%	75.3%	211%	76.2%	60.5%	51.1%
Net sales ¹	155,252	166,258	173,455	165,600	165,742	172,061	179,446	186,503
EBITDA ¹	30,900	32,027	31,837	32,800	23,600	22,012	26,890	31,112
EBIT ¹	26,065	26,669	25,780	24,860	14,923	12,780	17,350	21,293
Net income ¹	19,715	20,022	20,338	10,067	3,656	10,438	13,554	16,348
Net Debt ¹	-108,416	-103,741	-78,849	-64,899	-69,936	-62,413	-70,024	-75,796
Reference price ²	9,040.00	9,030.00	6,790.00	6,230.00	5,428.00	5,860.00	5,860.00	5,860.00
Nbr of stocks (in thousands)	77,923	72,015	74,203	74,339	74,339	74,339	-	-
Announcement Date	2/4/22 A	2/14/23 A	2/9/24 A	2/10/25 A	2/10/26 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.($)
PROCTER & GAMBLE COMPANY	21.68x	4.14x	15.14x	2.98%	343B
UNILEVER PLC	18.21x	2.71x	11.94x	3.55%	133B
COLGATE-PALMOLIVE COMPANY	23.86x	3.58x	15.05x	2.42%	69.94B
HINDUSTAN UNILEVER LIMITED	40.38x	6.48x	28.13x	2.31%	47.65B
ESTEE LAUDER	31.66x	2.51x	13.91x	1.7%	33.96B
KENVUE INC.	18.82x	2.66x	11.08x	4.72%	34.32B
KAO CORPORATION	22.57x	1.65x	10.53x	2.24%	20.28B
BEIERSDORF	19.79x	1.26x	8.23x	1.33%	18.79B
ESSITY AB	15.32x	1.48x	8.33x	3.47%	18.24B
Average	23.59x	2.94x	13.59x	2.75%	79.9B
Weighted average by Cap.	22.64x	3.61x	14.66x	2.96%