|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,270.00 JPY | -2.20% |
|
+2.55% | -1.29% |
| 03:13am | Kewpie Repurchases 2.46 Billion Yen Worth of Shares in June | MT |
| 06-01 | Tranche Update on Kewpie Corporation's Equity Buyback Plan announced on January 14, 2026. | CI |
Company Valuation: Kewpie Corporation
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 | 583,497 | - | - |
| Change | - | 12.88% | 5.43% | 33.33% | 24.67% | -2.12% | - | - |
| Enterprise Value (EV) 1 | 274,721 | 304,783 | 321,809 | 407,798 | 541,312 | 534,084 | 537,627 | 535,587 |
| Change | - | 10.94% | 5.59% | 26.72% | 32.74% | -1.34% | 0.66% | -0.38% |
| P/E | 18x | 21.2x | 27.2x | 22.3x | 20x | 22.7x | 20.9x | 18.6x |
| PBR | 1.31x | 1.27x | 1.27x | 1.58x | 1.89x | 1.78x | 1.72x | 1.64x |
| PEG | - | -2.1x | -1.5x | 0.4x | 0.5x | -1.6x | 2.47x | 1.5x |
| Capitalization / Revenue | 0.74x | 0.79x | 0.79x | 0.99x | 1.16x | 1.11x | 1.06x | 1.02x |
| EV / Revenue | 0.67x | 0.71x | 0.71x | 0.84x | 1.05x | 1.02x | 0.98x | 0.94x |
| EV / EBITDA | 6.31x | 7.31x | 8.74x | 7.47x | 10.2x | 9.29x | 8.83x | 8.19x |
| EV / EBIT | 9.82x | 12x | 16.3x | 11.9x | 15.6x | 13.9x | 13x | 11.8x |
| EV / FCF | 10.4x | 27.7x | 54.7x | 10.4x | 35.4x | 29.6x | 26.1x | 22x |
| FCF Yield | 9.62% | 3.61% | 1.83% | 9.61% | 2.82% | 3.37% | 3.83% | 4.55% |
| 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% | 1.62% | 1.74% | 1.94% |
| 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 | 57,499 | 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 | -49,412 | -45,870 | -47,910 |
| Reference price 2 | 2,309.00 | 2,447.00 | 2,580.00 | 3,440.00 | 4,405.00 | 4,270.00 | 4,270.00 | 4,270.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.18x | 1.04x | 9.52x | 1.58% | 3.67B | |
| 24.58x | 5.33x | 16.93x | 3.53% | 28.2B | |
| 31.29x | 2.36x | 12.01x | 2.03% | 20.23B | |
| 24.25x | 1.84x | 13.18x | 1.55% | 9.52B | |
| 17.05x | 1.86x | 10.95x | 1.85% | 4.62B | |
| 18.27x | 1.65x | 8.16x | 3.67% | 3.25B | |
| 16.93x | - | - | 3.46% | 3.13B | |
| 8.94x | 0.67x | 4.55x | 5.04% | 3.03B | |
| Average | 20.56x | 2.11x | 10.76x | 2.84% | 9.46B | |
| Weighted average by Cap. | 24.59x | 3.24x | 13.40x | 2.75% |
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
- 2809 Stock
- Valuation Kewpie Corporation
Select your edition
All financial news and data tailored to specific country editions
