|
Market Closed -
Japan Exchange
02:30:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 3,778.00 JPY | +0.85% |
|
+1.50% | +20.68% |
| 10-04 | Kao Corporation - Special Call | |
| 09-24 | Jefferies Adjusts Kao's Price Target to 3,930 Yen From 3,750 Yen, Keeps at Buy | MT |
Company Valuation: Kao Corporation
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 | 3,418,176 | - | - |
| Change | - | -14.36% | 10.38% | 10.05% | -4.56% | 20.7% | - | - |
| Enterprise Value (EV) 1 | 2,643,951 | 2,302,274 | 2,543,022 | 2,740,482 | 2,751,820 | 3,228,975 | 3,192,002 | 3,146,280 |
| Change | - | -12.92% | 10.46% | 7.76% | 0.41% | 17.34% | -1.15% | -1.43% |
| P/E | 26.1x | 28.7x | 61.5x | 27.5x | 24.1x | 24.4x | 22.6x | 20.8x |
| PBR | 2.96x | 2.51x | 2.74x | 2.78x | 2.66x | 3.03x | 2.87x | 2.69x |
| PEG | - | -1.4x | -1.3x | 0x | 2x | 1.3x | 2.76x | 2.38x |
| Capitalization / Revenue | 2.01x | 1.57x | 1.76x | 1.82x | 1.68x | 1.89x | 1.83x | 1.76x |
| EV / Revenue | 1.86x | 1.48x | 1.66x | 1.68x | 1.63x | 1.79x | 1.71x | 1.62x |
| EV / EBITDA | 11.5x | 11.5x | 17x | 11.7x | 11x | 11.4x | 10.7x | 9.97x |
| EV / EBIT | 18.4x | 20.9x | 42.4x | 18.7x | 16.8x | 16.8x | 15.5x | 14.1x |
| EV / FCF | 24.4x | - | 23.3x | 25.4x | 27.9x | 24.6x | 22.3x | 20.3x |
| FCF Yield | 4.1% | - | 4.3% | 3.94% | 3.58% | 4.06% | 4.49% | 4.93% |
| Dividend per Share 2 | 72 | 74 | 75 | 76 | 77 | 78.12 | 79.73 | 81.88 |
| Rate of return | 2.39% | 2.82% | 2.59% | 2.38% | 2.46% | 2.07% | 2.11% | 2.17% |
| EPS 2 | 115.3 | 91.64 | 47.18 | 116 | 130.2 | 154.6 | 167.3 | 181.9 |
| Distribution rate | 62.4% | 80.8% | 159% | 65.5% | 59.2% | 50.5% | 47.7% | 45% |
| Net sales 1 | 1,418,768 | 1,551,059 | 1,532,579 | 1,628,448 | 1,688,633 | 1,805,641 | 1,870,221 | 1,938,297 |
| EBITDA 1 | 230,851 | 199,809 | 149,630 | 235,066 | 249,910 | 283,522 | 297,696 | 315,658 |
| EBIT 1 | 143,510 | 110,071 | 60,035 | 146,644 | 164,069 | 192,238 | 206,131 | 223,541 |
| Net income 1 | 109,636 | 86,038 | 43,870 | 107,767 | 120,081 | 138,523 | 148,789 | 160,709 |
| Net Debt 1 | -208,332 | -140,412 | -153,183 | -226,654 | -80,140 | -189,201 | -226,174 | -271,896 |
| Reference price 2 | 3,009.50 | 2,627.50 | 2,900.00 | 3,194.00 | 3,130.50 | 3,778.00 | 3,778.00 | 3,778.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.44x | 1.79x | 11.39x | 2.07% | 21.8B | |
| 23.64x | 4.45x | 16.34x | 2.74% | 374B | |
| 33.1x | 5.05x | 20.93x | 1.77% | 260B | |
| 19.65x | 2.92x | 12.86x | 3.21% | 142B | |
| 25.93x | 3.81x | 16.03x | 2.29% | 74.97B | |
| 60.09x | 8.55x | 33.13x | 0.25% | 54B | |
| 37.63x | 6.06x | 26.34x | 2.48% | 44.92B | |
| 37.25x | 2.78x | 15.46x | 1.42% | 39.32B | |
| 20.62x | 2.87x | 11.95x | 4.31% | 37.59B | |
| 18.78x | 2.51x | 11.63x | 4.68% | 36.63B | |
| Average | 30.11x | 4.08x | 17.60x | 2.52% | 108.55B | |
| Weighted average by Cap. | 28.18x | 4.38x | 17.77x | 2.46% |
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
- 4452 Stock
- Valuation Kao Corporation
Select your edition
All financial news and data tailored to specific country editions
