Valuation Kobayashi Pharmaceutical Co., Ltd.

Stocks

Market Closed - Japan Exchange 09:30:00 28/08/2026 +03			5-day change	1st Jan Change
5,690.00 ^JPY	+0.18%		+0.99%	+4.83%

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	422,987	-	-
Change	-	-7.68%	-22.52%	-8.08%	-12.87%	4.83%	-	-
Enterprise Value (EV) ¹	596,011	546,554	424,992	398,232	333,575	360,974	353,188	347,316
Change	-	-8.3%	-22.24%	-6.3%	-16.24%	8.21%	-2.16%	-1.66%
P/E	35.8x	34.8x	25.3x	46x	110x	41.9x	31.2x	25.2x
PBR	3.59x	3.47x	2.47x	2.18x	1.92x	2.01x	1.96x	1.89x
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	2.45x	2.35x	2.27x
EV / Revenue	3.84x	3.29x	2.45x	2.4x	2.01x	2.09x	1.97x	1.86x
EV / EBITDA	19.3x	17.1x	13.3x	12.1x	14.1x	16.4x	13.1x	11.1x
EV / EBIT	22.9x	20.5x	16.5x	16x	22.4x	27.7x	20.2x	16.2x
EV / FCF	31.8x	31.1x	-350x	-29.2x	68.5x	24.8x	23.1x	20.2x
FCF Yield	3.15%	3.22%	-0.29%	-3.42%	1.46%	4.03%	4.33%	4.96%
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%	1.86%	1.92%	2.01%
EPS ²	252.4	259.6	268.2	135.4	49.19	135.8	182.4	225.4
Distribution rate	32.9%	34.7%	37.7%	75.3%	211%	78.1%	60%	50.7%
Net sales ¹	155,252	166,258	173,455	165,600	165,742	172,322	179,620	186,639
EBITDA ¹	30,900	32,027	31,837	32,800	23,600	21,965	26,990	31,262
EBIT ¹	26,065	26,669	25,780	24,860	14,923	13,012	17,481	21,464
Net income ¹	19,715	20,022	20,338	10,067	3,656	10,155	13,660	16,493
Net Debt ¹	-108,416	-103,741	-78,849	-64,899	-69,936	-62,013	-69,799	-75,671
Reference price ²	9,040.00	9,030.00	6,790.00	6,230.00	5,428.00	5,690.00	5,690.00	5,690.00
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.($)
KOBAYASHI PHARMACEUTICAL CO., LTD.	41.91x	2.09x	16.43x	1.86%	2.64B
PROCTER & GAMBLE COMPANY	20.94x	4.04x	14.73x	3.06%	334B
UNILEVER PLC	18.62x	2.79x	12.3x	3.43%	139B
COLGATE-PALMOLIVE COMPANY	24.68x	3.69x	15.52x	2.34%	72.34B
HINDUSTAN UNILEVER LIMITED	41.7x	6.72x	29.15x	2.21%	49.42B
ESTEE LAUDER	34.87x	2.65x	14.51x	1.56%	37.41B
KENVUE INC.	20.16x	2.82x	11.74x	4.4%	36.82B
KAO CORPORATION	23.64x	1.73x	11.04x	2.15%	20.56B
BEIERSDORF	21.2x	1.38x	8.96x	1.24%	20.35B
ESSITY AB	16.22x	1.55x	8.89x	3.27%	19.81B
Average	26.39x	2.95x	14.33x	2.55%	73.28B
Weighted average by Cap.	22.97x	3.60x	14.74x	2.92%