Valuation Kewpie Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:17 2026-02-04 EST			5-day change	1st Jan Change
27.53 ^USD	+50.35%		-.--%	+50.35%

06-01	Tranche Update on Kewpie Corporation's Equity Buyback Plan announced on January 14, 2026.	CI
05-01	Tranche Update on Kewpie Corporation's Equity Buyback Plan announced on January 14, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	301,337	340,143	358,628	478,166	596,116	559,720	-	-
Change	-	12.88%	5.43%	33.33%	24.67%	-6.11%	-	-
Enterprise Value (EV) ¹	274,721	304,783	321,809	407,798	541,312	514,454	513,850	511,810
Change	-	10.94%	5.59%	26.72%	32.74%	-4.96%	-0.12%	-0.4%
P/E Ratio	18x	21.2x	27.2x	22.3x	20x	21.7x	20.1x	17.8x
PBR	1.31x	1.27x	1.27x	1.58x	1.89x	1.71x	1.65x	1.57x
PEG	-	-2.1x	-1.5x	0.4x	0.5x	-1.5x	2.38x	1.4x
Capitalization / Revenue	0.74x	0.79x	0.79x	0.99x	1.16x	1.07x	1.02x	0.98x
EV / Revenue	0.67x	0.71x	0.71x	0.84x	1.05x	0.98x	0.94x	0.9x
EV / EBITDA	6.31x	7.31x	8.74x	7.47x	10.2x	9x	8.44x	7.83x
EV / EBIT	9.82x	12x	16.3x	11.9x	15.6x	13.4x	12.4x	11.2x
EV / FCF	10.4x	27.7x	54.7x	10.4x	35.4x	28.5x	24.9x	21x
FCF Yield	9.62%	3.61%	1.83%	9.61%	2.82%	3.5%	4.01%	4.76%
Dividend per Share ²	47	47	50	54	64	68.99	74.36	82.67
Rate of return	2.04%	1.92%	1.94%	1.57%	1.45%	1.68%	1.82%	2.02%
EPS ²	128.2	115.3	94.78	154.1	220.6	188.3	204.2	230
Distribution rate	36.7%	40.7%	52.8%	35%	29%	36.6%	36.4%	35.9%
Net sales ¹	407,039	430,304	455,086	483,985	513,417	525,458	549,477	570,479
EBITDA ¹	43,506	41,682	36,811	54,592	52,927	57,156	60,895	65,390
EBIT ¹	27,972	25,433	19,694	34,329	34,628	38,474	41,345	45,554
Net income ¹	18,014	16,033	13,174	21,419	30,506	25,855	27,424	30,190
Net Debt ¹	-26,616	-35,360	-36,819	-70,368	-54,804	-45,266	-45,870	-47,910
Reference price ²	2,309.00	2,447.00	2,580.00	3,440.00	4,405.00	4,096.00	4,096.00	4,096.00
Nbr of stocks (in thousands)	130,505	139,004	139,003	139,002	135,327	136,650	-	-
Announcement Date	1/11/22	1/10/23	1/10/24	1/9/25	1/14/26	-	-	-

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.($)
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	24.97x	5.46x	17.59x	3.48%	28.9B
INTERNATIONAL FLAVORS & FRAGRANCES INC.	30.75x	2.32x	11.84x	2.06%	19.88B
KIKKOMAN CORPORATION	24.16x	1.91x	13.45x	1.59%	9.13B
ANGEL YEAST CO., LTD	16.36x	1.8x	10.55x	1.93%	4.46B
MEIHUA HOLDINGS GROUP CO.,LTD	10.45x	0.79x	5.38x	4.31%	3.56B
TATE & LYLE PLC	18.67x	1.68x	8.29x	3.59%	3.36B
THE MARZETTI COMPANY	16.16x	-	-	3.63%	2.99B
Average	20.22x	2.32x	11.18x	2.94%	10.32B
Weighted average by Cap.	24.55x	3.43x	13.86x	2.81%