Valuation Kao Corporation Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:44:29 2026-09-18 EDT			5-day change	1st Jan Change
6.450 ^EUR	0.00%		+0.78%	-2.03%

08-25	Kao Corporation Expands Curél Skincare Brand into the Nordic Region	CI
08-08	Kao Corporation, Q2 2026 Earnings Call, Aug 05, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,852,283	2,442,686	2,696,205	2,967,136	2,831,960	3,146,748	-	-
Change	-	-14.36%	10.38%	10.05%	-4.56%	11.12%	-	-
Enterprise Value (EV) ¹	2,643,951	2,302,274	2,543,022	2,740,482	2,751,820	2,958,198	2,922,194	2,875,904
Change	-	-12.92%	10.46%	7.76%	0.41%	7.5%	-1.22%	-1.58%
P/E	26.1x	28.7x	61.5x	27.5x	24.1x	22.5x	20.9x	19.3x
PBR	2.96x	2.51x	2.74x	2.78x	2.66x	2.78x	2.65x	2.49x
PEG	-	-1.4x	-1.3x	0x	2x	1.2x	2.79x	2.25x
Capitalization / Revenue	2.01x	1.57x	1.76x	1.82x	1.68x	1.74x	1.68x	1.62x
EV / Revenue	1.86x	1.48x	1.66x	1.68x	1.63x	1.64x	1.56x	1.48x
EV / EBITDA	11.5x	11.5x	17x	11.7x	11x	10.5x	9.83x	9.13x
EV / EBIT	18.4x	20.9x	42.4x	18.7x	16.8x	15.4x	14.2x	12.9x
EV / FCF	24.4x	-	23.3x	25.4x	27.9x	22.9x	20.8x	18.6x
FCF Yield	4.1%	-	4.3%	3.94%	3.58%	4.37%	4.81%	5.39%
Dividend per Share ²	72	74	75	76	77	78.12	79.5	81
Rate of return	2.39%	2.82%	2.59%	2.38%	2.46%	2.25%	2.29%	2.33%
EPS ²	115.3	91.64	47.18	116	130.2	154.8	166.4	180.6
Distribution rate	62.4%	80.8%	159%	65.5%	59.2%	50.5%	47.8%	44.8%
Net sales ¹	1,418,768	1,551,059	1,532,579	1,628,448	1,688,633	1,806,444	1,873,692	1,937,881
EBITDA ¹	230,851	199,809	149,630	235,066	249,910	282,352	297,259	315,064
EBIT ¹	143,510	110,071	60,035	146,644	164,069	191,661	205,305	222,939
Net income ¹	109,636	86,038	43,870	107,767	120,081	138,515	147,890	159,567
Net Debt ¹	-208,332	-140,412	-153,183	-226,654	-80,140	-188,550	-224,555	-270,844
Reference price ²	3,009.50	2,627.50	2,900.00	3,194.00	3,130.50	3,478.00	3,478.00	3,478.00
Nbr of stocks (in thousands)	947,760	929,661	929,726	928,972	904,635	904,758	-	-
Announcement Date	2/3/22	2/2/23	2/7/24	2/6/25	2/5/26	-	-	-

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	21.51x	4.11x	15.02x	3%	340B
UNILEVER PLC	18.22x	2.71x	11.94x	3.55%	133B
COLGATE-PALMOLIVE COMPANY	23.79x	3.57x	15.01x	2.43%	69.73B
HINDUSTAN UNILEVER LIMITED	40.21x	6.46x	28.01x	2.33%	47.31B
KENVUE INC.	18.76x	2.65x	11.04x	4.74%	34.21B
ESTEE LAUDER	31.66x	2.51x	13.91x	1.7%	33.8B
KAO CORPORATION	22.47x	1.64x	10.48x	2.25%	20.05B
BEIERSDORF	19.59x	1.24x	8.12x	1.34%	18.58B
ESSITY AB	15.32x	1.48x	8.33x	3.47%	17.98B
Average	23.50x	2.93x	13.54x	2.76%	79.42B
Weighted average by Cap.	22.52x	3.59x	14.59x	2.97%