Valuation Kobayashi Pharmaceutical Co., Ltd.

Stocks

Delayed Japan Exchange Other stock markets 07:24:12 12/08/2026 +03			5-day change	1st Jan Change
5,560.00 ^JPY	-1.01%		+0.98%	+2.43%

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	417,560	-	-
Change	-	-7.68%	-22.52%	-8.08%	-12.87%	3.48%	-	-
Enterprise Value (EV) ¹	596,011	546,554	424,992	398,232	333,575	359,699	347,761	341,889
Change	-	-8.3%	-22.24%	-6.3%	-16.24%	7.83%	-3.32%	-1.69%
P/E	35.8x	34.8x	25.3x	46x	110x	41x	30.8x	24.9x
PBR	3.59x	3.47x	2.47x	2.18x	1.92x	1.98x	1.93x	1.87x
PEG	-	12.08x	7.7x	-0.9x	-1.7x	0x	0.9x	1.1x
Capitalization / Revenue	4.54x	3.91x	2.9x	2.8x	2.43x	2.42x	2.32x	2.24x
EV / Revenue	3.84x	3.29x	2.45x	2.4x	2.01x	2.08x	1.93x	1.83x
EV / EBITDA	19.3x	17.1x	13.3x	12.1x	14.1x	16.2x	12.9x	10.9x
EV / EBIT	22.9x	20.5x	16.5x	16x	22.4x	27.4x	19.9x	15.9x
EV / FCF	31.8x	31.1x	-350x	-29.2x	68.5x	24.7x	22.7x	19.9x
FCF Yield	3.15%	3.22%	-0.29%	-3.42%	1.46%	4.04%	4.4%	5.04%
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%	1.89%	1.95%	2.03%
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	5,617.00	5,617.00	5,617.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KOBAYASHI PHARMACEUTICAL CO., LTD.	41.01x	2.08x	16.22x	1.89%	2.62B
PROCTER & GAMBLE COMPANY	21.21x	4.11x	14.98x	3.01%	338B
UNILEVER PLC	17.88x	2.72x	12.02x	3.52%	134B
COLGATE-PALMOLIVE COMPANY	25.33x	3.78x	15.9x	2.28%	73.59B
HINDUSTAN UNILEVER LIMITED	43.29x	6.98x	30.27x	2.13%	50.87B
KENVUE INC.	20.01x	2.8x	11.74x	4.45%	36.59B
ESTEE LAUDER	84.32x	2.49x	14.98x	1.61%	31.76B
KAO CORPORATION	24.42x	1.79x	11.39x	2.09%	21.23B
ESSITY AB	16.21x	1.56x	8.86x	3.26%	19.81B
BEIERSDORF	21.02x	1.36x	8.68x	1.24%	20.08B
Average	31.47x	2.97x	14.50x	2.55%	72.81B
Weighted average by Cap.	25.27x	3.67x	14.99x	2.91%