|
Market Closed -
Japan Exchange
09:30:00 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 3,631.00 JPY | +0.89% |
|
+3.62% | +59.39% |
| 10-21 | Japan's Nikkei rallies as AI demand outlook brightens | RE |
| 10-15 | CLSA Downgrades Shiseido to Hold from Buy; Price Target is 3,500 Yen | MT |
Company Valuation: Shiseido Company, Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,562,314 | 2,585,474 | 1,699,311 | 1,112,991 | 910,125 | 1,451,036 | - | - |
| Change | - | 0.9% | -34.27% | -34.5% | -18.23% | 59.43% | - | - |
| Enterprise Value (EV) 1 | 2,536,903 | 2,763,626 | 1,875,607 | 1,377,672 | 1,141,445 | 1,661,531 | 1,612,927 | 1,575,129 |
| Change | - | 8.94% | -32.13% | -26.55% | -17.15% | 45.56% | -2.93% | -2.34% |
| P/E | 60.4x | 75.6x | 78.1x | -103x | -22.4x | 32.7x | 26.8x | 23.9x |
| PBR | 4.7x | 4.28x | 2.75x | 1.76x | 1.51x | 2.32x | 2.22x | 2.12x |
| PEG | - | -3.9x | -2.1x | 1x | -0x | -0x | 1.2x | 2x |
| Capitalization / Revenue | 2.48x | 2.42x | 1.75x | 1.12x | 0.94x | 1.43x | 1.39x | 1.35x |
| EV / Revenue | 2.45x | 2.59x | 1.93x | 1.39x | 1.18x | 1.64x | 1.54x | 1.46x |
| EV / EBITDA | 22.8x | 27x | 20.4x | 16.6x | 26.6x | 12.4x | 11.2x | 10.3x |
| EV / EBIT | 61x | 59.3x | 66.7x | 182x | -39.7x | 25.7x | 21x | 18.5x |
| EV / FCF | 96.9x | 509x | 35.1x | -598x | 17.3x | 23.8x | 21.7x | 22.1x |
| FCF Yield | 1.03% | 0.2% | 2.85% | -0.17% | 5.76% | 4.21% | 4.61% | 4.53% |
| Dividend per Share 2 | 50 | 100 | 60 | 40 | 40 | 60 | 66.49 | 70.59 |
| Rate of return | 0.78% | 1.55% | 1.41% | 1.44% | 1.76% | 1.65% | 1.83% | 1.94% |
| EPS 2 | 106.2 | 85.6 | 54.43 | -27.06 | -101.8 | 111 | 135.5 | 152.1 |
| Distribution rate | 47.1% | 117% | 110% | -148% | -39.3% | 54% | 49.1% | 46.4% |
| Net sales 1 | 1,035,165 | 1,067,355 | 973,038 | 990,586 | 969,992 | 1,014,452 | 1,046,296 | 1,078,539 |
| EBITDA 1 | 111,434 | 102,371 | 91,819 | 83,241 | 42,947 | 133,982 | 144,360 | 152,234 |
| EBIT 1 | 41,586 | 46,572 | 28,133 | 7,575 | -28,788 | 64,685 | 76,843 | 85,332 |
| Net income 1 | 42,439 | 34,202 | 21,749 | -10,813 | -40,680 | 44,651 | 55,247 | 61,657 |
| Net Debt 1 | -25,411 | 178,152 | 176,296 | 264,681 | 231,320 | 210,495 | 161,891 | 124,092 |
| Reference price 2 | 6,414.00 | 6,471.00 | 4,252.00 | 2,786.50 | 2,278.00 | 3,631.00 | 3,631.00 | 3,631.00 |
| Nbr of stocks (in thousands) | 399,488 | 399,548 | 399,650 | 399,423 | 399,528 | 399,624 | - | - |
| Announcement Date | 2/9/22 A | 2/10/23 A | 2/9/24 A | 2/10/25 A | 2/10/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.42x | 1.63x | 12.31x | 1.67% | 9.09B | |
| 23.22x | 4.37x | 16.02x | 2.78% | 367B | |
| 32.31x | 4.9x | 20.34x | 1.83% | 251B | |
| 19.05x | 2.84x | 12.53x | 3.32% | 137B | |
| 25.28x | 3.72x | 15.66x | 2.35% | 73.09B | |
| 58.34x | 8.28x | 31.93x | 0.26% | 52.06B | |
| 37.73x | 6.01x | 26.34x | 2.44% | 44.8B | |
| 37.47x | 2.8x | 15.58x | 1.42% | 39.55B | |
| 20.36x | 2.84x | 11.83x | 4.37% | 37.13B | |
| 18.48x | 2.47x | 11.47x | 4.75% | 36.05B | |
| Average | 30.47x | 3.99x | 17.40x | 2.52% | 104.73B | |
| Weighted average by Cap. | 27.72x | 4.31x | 17.45x | 2.52% |
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
- 4911 Stock
- Valuation Shiseido Company, Limited
Select your edition
All financial news and data tailored to specific country editions
