|
Market Closed -
Japan Exchange
09:30:00 01/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 5,479.00 JPY | -0.63% |
|
-4.51% | +4.56% |
| 09-24 | Kosé Management Association Increases Shareholding in Kosé Holdings to 10% | MT |
| 09-21 | KOSE Holdings Corporation(TSE:4922) dropped from FTSE All-World Index | CI |
Company Valuation: KOSE Holdings Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 744,501 | 822,717 | 603,383 | 409,669 | 299,070 | 310,936 | - | - |
| Change | - | 10.51% | -26.66% | -32.1% | -27% | 3.97% | - | - |
| Enterprise Value (EV) 1 | 640,636 | 716,164 | 568,383 | 306,921 | 217,263 | 232,368 | 227,922 | 221,123 |
| Change | - | 11.79% | -20.64% | -46% | -29.21% | 6.95% | -1.91% | -2.98% |
| P/E | 55.8x | 43.8x | 51.7x | 54.5x | 19.8x | 24x | 22.6x | 20.3x |
| PBR | 3.52x | 3.18x | 2.27x | 1.5x | 1.05x | 1.09x | 1.07x | 1.05x |
| PEG | - | 1.1x | -1.4x | -1.5x | 0x | -1.7x | 3.64x | 1.8x |
| Capitalization / Revenue | 3.31x | 2.85x | 2.01x | 1.27x | 0.91x | 0.9x | 0.87x | 0.85x |
| EV / Revenue | 2.85x | 2.48x | 1.89x | 0.95x | 0.66x | 0.68x | 0.64x | 0.6x |
| EV / EBITDA | 23.5x | 21.8x | 21.4x | 11.4x | 7.4x | 7.44x | 6.58x | 5.98x |
| EV / EBIT | 34x | 32.4x | 35.6x | 17.7x | 11.8x | 12.8x | 11x | 9.58x |
| EV / FCF | 49x | 51.3x | 29.6x | 32.5x | -21.5x | -28x | 19.6x | 14.9x |
| FCF Yield | 2.04% | 1.95% | 3.38% | 3.08% | -4.64% | -3.57% | 5.09% | 6.72% |
| Dividend per Share 2 | 120 | 140 | 140 | 140 | 140 | 149.3 | 149.4 | 153.1 |
| Rate of return | 0.92% | 0.97% | 1.32% | 1.95% | 2.67% | 2.72% | 2.73% | 2.79% |
| EPS 2 | 233.9 | 329 | 204.4 | 131.6 | 264.8 | 228 | 242.1 | 269.7 |
| Distribution rate | 51.3% | 42.5% | 68.5% | 106% | 52.9% | 65.5% | 61.7% | 56.8% |
| Net sales 1 | 224,983 | 289,136 | 300,406 | 322,700 | 330,193 | 344,196 | 355,838 | 367,524 |
| EBITDA 1 | 27,279 | 32,822 | 26,567 | 27,000 | 29,346 | 31,225 | 34,634 | 36,986 |
| EBIT 1 | 18,852 | 22,120 | 15,985 | 17,300 | 18,467 | 18,156 | 20,679 | 23,075 |
| Net income 1 | 13,341 | 18,771 | 11,663 | 7,500 | 15,114 | 12,441 | 13,735 | 15,259 |
| Net Debt 1 | -103,865 | -106,553 | -35,000 | -102,748 | -81,807 | -78,568 | -83,013 | -89,812 |
| Reference price 2 | 13,050.00 | 14,420.00 | 10,575.00 | 7,179.00 | 5,240.00 | 5,479.00 | 5,479.00 | 5,479.00 |
| Nbr of stocks (in thousands) | 57,050 | 57,054 | 57,058 | 57,065 | 57,074 | 56,750 | - | - |
| Announcement Date | 2/14/22 A | 2/13/23 A | 2/13/24 A | 2/12/25 A | 2/12/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.2x | 0.67x | 7.44x | 2.71% | 1.99B | |
| 21.34x | 4.07x | 14.92x | 3.03% | 337B | |
| 29.11x | 4.47x | 18.47x | 2.05% | 229B | |
| 18.1x | 2.7x | 11.92x | 3.56% | 132B | |
| 23.47x | 3.49x | 14.68x | 2.48% | 68.01B | |
| 51.25x | 7.42x | 28.59x | 0.3% | 46.35B | |
| 39.11x | 6.28x | 27.24x | 2.4% | 46.05B | |
| 18.6x | 2.63x | 10.97x | 4.78% | 33.92B | |
| 32.09x | 2.44x | 13.68x | 1.68% | 33.56B | |
| 14.6x | 2.37x | 10.96x | 5.29% | 32.4B | |
| Average | 27.19x | 3.66x | 15.89x | 2.83% | 96.07B | |
| Weighted average by Cap. | 25.26x | 4.04x | 16.26x | 2.76% |
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
- 4922 Stock
- Valuation KOSE Holdings Corporation
Select your edition
All financial news and data tailored to specific country editions
