|
Delayed
Japan Exchange
22:30:00 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 4,485.00 JPY | +1.77% |
|
-1.28% | +3.68% |
| 10-08 | Kewpie Corporation Reports Earnings Results for the Nine Months Ended August 31, 2026 | CI |
| 10-05 | 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 | 596,136 | - | - |
| Change | - | 12.88% | 5.43% | 33.33% | 24.67% | 0% | - | - |
| Enterprise Value (EV) 1 | 274,721 | 304,783 | 321,809 | 407,798 | 541,312 | 545,070 | 548,741 | 545,888 |
| Change | - | 10.94% | 5.59% | 26.72% | 32.74% | 0.69% | 0.67% | -0.52% |
| P/E | 18x | 21.2x | 27.2x | 22.3x | 20x | 23.3x | 21x | 18.9x |
| PBR | 1.31x | 1.27x | 1.27x | 1.58x | 1.89x | 1.83x | 1.77x | 1.69x |
| PEG | - | -2.1x | -1.5x | 0.4x | 0.5x | -1.6x | 1.9x | 1.6x |
| Capitalization / Revenue | 0.74x | 0.79x | 0.79x | 0.99x | 1.16x | 1.12x | 1.07x | 1.03x |
| EV / Revenue | 0.67x | 0.71x | 0.71x | 0.84x | 1.05x | 1.02x | 0.99x | 0.94x |
| EV / EBITDA | 6.31x | 7.31x | 8.74x | 7.47x | 10.2x | 9.44x | 8.88x | 8.18x |
| EV / EBIT | 9.82x | 12x | 16.3x | 11.9x | 15.6x | 14x | 13x | 11.8x |
| EV / FCF | 10.4x | 27.7x | 54.7x | 10.4x | 35.4x | 29.5x | 25.8x | 22x |
| FCF Yield | 9.62% | 3.61% | 1.83% | 9.61% | 2.82% | 3.39% | 3.88% | 4.56% |
| Dividend per Share 2 | 47 | 47 | 50 | 54 | 64 | 68.94 | 76.29 | 78.88 |
| Rate of return | 2.04% | 1.92% | 1.94% | 1.57% | 1.45% | 1.56% | 1.73% | 1.79% |
| EPS 2 | 128.2 | 115.3 | 94.78 | 154.1 | 220.6 | 189 | 209.4 | 233.8 |
| Distribution rate | 36.7% | 40.7% | 52.8% | 35% | 29% | 36.5% | 36.4% | 33.7% |
| Net sales 1 | 407,039 | 430,304 | 455,086 | 483,985 | 513,417 | 532,216 | 556,024 | 578,114 |
| EBITDA 1 | 43,506 | 41,682 | 36,811 | 54,592 | 52,927 | 57,741 | 61,823 | 66,770 |
| EBIT 1 | 27,972 | 25,433 | 19,694 | 34,329 | 34,628 | 38,872 | 42,261 | 46,385 |
| Net income 1 | 18,014 | 16,033 | 13,174 | 21,419 | 30,506 | 26,105 | 28,089 | 30,753 |
| Net Debt 1 | -26,616 | -35,360 | -36,819 | -70,368 | -54,804 | -51,067 | -47,395 | -50,248 |
| Reference price 2 | 2,309.00 | 2,447.00 | 2,580.00 | 3,440.00 | 4,405.00 | 4,407.00 | 4,407.00 | 4,407.00 |
| Nbr of stocks (in thousands) | 130,505 | 139,004 | 139,003 | 139,002 | 135,327 | 135,270 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 24.08x | 1.06x | 9.82x | 1.51% | 3.9B | |
| 21.75x | 2.94x | 14.46x | 3.77% | 258B | |
| 19.4x | 2.49x | 14.84x | 3.3% | 79.58B | |
| 16.55x | 1.72x | 9.76x | 3.79% | 44.17B | |
| 14.46x | 0.52x | 9.3x | 2.67% | 37.69B | |
| 19.94x | 3.05x | 12.39x | 3.51% | 33.05B | |
| 34.98x | 3.03x | 17.65x | 1.06% | 30.9B | |
| 26.02x | 5.48x | 17.46x | 3.22% | 29.65B | |
| -8.48x | 1.85x | 9.24x | 6.67% | 28.53B | |
| 18x | 1.72x | 12.18x | 4.74% | 27.4B | |
| Average | 18.67x | 2.39x | 12.71x | 3.42% | 57.33B | |
| Weighted average by Cap. | 19.71x | 2.64x | 13.62x | 3.62% |
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
