Valuation Kobayashi Pharmaceutical Co., Ltd. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:02:54 18/08/2026 +03			5-day change	1st Jan Change
28.80 ^EUR	-0.69%		-3.36%	+0.70%

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	408,937	-	-
Change	-	-7.68%	-22.52%	-8.08%	-12.87%	1.34%	-	-
Enterprise Value (EV) ¹	596,011	546,554	424,992	398,232	333,575	351,075	339,138	333,266
Change	-	-8.3%	-22.24%	-6.3%	-16.24%	5.25%	-3.4%	-1.73%
P/E	35.8x	34.8x	25.3x	46x	110x	40.2x	30.1x	24.4x
PBR	3.59x	3.47x	2.47x	2.18x	1.92x	1.94x	1.89x	1.83x
PEG	-	12.08x	7.7x	-0.9x	-1.7x	0x	0.9x	1x
Capitalization / Revenue	4.54x	3.91x	2.9x	2.8x	2.43x	2.37x	2.27x	2.19x
EV / Revenue	3.84x	3.29x	2.45x	2.4x	2.01x	2.03x	1.89x	1.79x
EV / EBITDA	19.3x	17.1x	13.3x	12.1x	14.1x	15.8x	12.5x	10.7x
EV / EBIT	22.9x	20.5x	16.5x	16x	22.4x	26.7x	19.4x	15.5x
EV / FCF	31.8x	31.1x	-350x	-29.2x	68.5x	24.1x	22.2x	19.4x
FCF Yield	3.15%	3.22%	-0.29%	-3.42%	1.46%	4.14%	4.51%	5.17%
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%	1.93%	1.99%	2.08%
EPS ²	252.4	259.6	268.2	135.4	49.19	137	182.5	225.4
Distribution rate	32.9%	34.7%	37.7%	75.3%	211%	77.4%	60%	50.7%
Net sales ¹	155,252	166,258	173,455	165,600	165,742	172,560	179,820	186,639
EBITDA ¹	30,900	32,027	31,837	32,800	23,600	22,180	27,030	31,262
EBIT ¹	26,065	26,669	25,780	24,860	14,923	13,125	17,494	21,464
Net income ¹	19,715	20,022	20,338	10,067	3,656	10,255	13,674	16,493
Net Debt ¹	-108,416	-103,741	-78,849	-64,899	-69,936	-57,862	-69,799	-75,671
Reference price ²	9,040.00	9,030.00	6,790.00	6,230.00	5,428.00	5,501.00	5,501.00	5,501.00
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	20.82x	4.02x	14.67x	3.08%	333B
UNILEVER PLC	17.63x	2.66x	11.75x	3.62%	132B
COLGATE-PALMOLIVE COMPANY	24.53x	3.67x	15.44x	2.35%	71.91B
HINDUSTAN UNILEVER LIMITED	42.62x	6.87x	29.8x	2.16%	50.5B
KENVUE INC.	19.76x	2.77x	11.58x	4.5%	36.09B
ESTEE LAUDER	81.57x	2.42x	14.56x	1.67%	30.51B
KAO CORPORATION	22.86x	1.67x	10.71x	2.24%	19.83B
BEIERSDORF	20.1x	1.28x	8.35x	1.31%	19.26B
ESSITY AB	15.49x	1.5x	8.56x	3.41%	19.16B
Average	29.49x	2.98x	13.94x	2.71%	79.07B
Weighted average by Cap.	24.60x	3.60x	14.67x	2.99%