|
Delayed
Japan Exchange
00:55:50 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 4,776.00 JPY | -0.44% |
|
+2.88% | +10.47% |
| 07-09 | Kewpie's Profit Plummets 30% in Fiscal H1 | MT |
| 07-09 | Kewpie Corporation Reports Earnings Results for the Half Year Ended May 31, 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 | 654,072 | - | - |
| Change | - | 12.88% | 5.43% | 33.33% | 24.67% | 9.72% | - | - |
| Enterprise Value (EV) 1 | 274,721 | 304,783 | 321,809 | 407,798 | 541,312 | 614,122 | 608,422 | 606,512 |
| Change | - | 10.94% | 5.59% | 26.72% | 32.74% | 13.45% | -0.93% | -0.31% |
| P/E | 18x | 21.2x | 27.2x | 22.3x | 20x | 25.2x | 23.2x | 20.7x |
| PBR | 1.31x | 1.27x | 1.27x | 1.58x | 1.89x | 1.99x | 1.92x | 1.84x |
| PEG | - | -2.1x | -1.5x | 0.4x | 0.5x | -1.9x | 2.82x | 1.7x |
| Capitalization / Revenue | 0.74x | 0.79x | 0.79x | 0.99x | 1.16x | 1.24x | 1.19x | 1.12x |
| EV / Revenue | 0.67x | 0.71x | 0.71x | 0.84x | 1.05x | 1.17x | 1.11x | 1.04x |
| EV / EBITDA | 6.31x | 7.31x | 8.74x | 7.47x | 10.2x | 10.7x | 9.94x | 9.22x |
| EV / EBIT | 9.82x | 12x | 16.3x | 11.9x | 15.6x | 15.9x | 14.6x | 12.9x |
| EV / FCF | 10.4x | 27.7x | 54.7x | 10.4x | 35.4x | 32.7x | 27.4x | 24.9x |
| FCF Yield | 9.62% | 3.61% | 1.83% | 9.61% | 2.82% | 3.06% | 3.64% | 4.02% |
| Dividend per Share 2 | 47 | 47 | 50 | 54 | 64 | 68.99 | 74.74 | 82.62 |
| Rate of return | 2.04% | 1.92% | 1.94% | 1.57% | 1.45% | 1.44% | 1.56% | 1.72% |
| EPS 2 | 128.2 | 115.3 | 94.78 | 154.1 | 220.6 | 190.7 | 206.4 | 232.2 |
| Distribution rate | 36.7% | 40.7% | 52.8% | 35% | 29% | 36.2% | 36.2% | 35.6% |
| Net sales 1 | 407,039 | 430,304 | 455,086 | 483,985 | 513,417 | 525,521 | 550,039 | 582,526 |
| EBITDA 1 | 43,506 | 41,682 | 36,811 | 54,592 | 52,927 | 57,198 | 61,207 | 65,805 |
| EBIT 1 | 27,972 | 25,433 | 19,694 | 34,329 | 34,628 | 38,600 | 41,720 | 47,055 |
| Net income 1 | 18,014 | 16,033 | 13,174 | 21,419 | 30,506 | 25,830 | 27,674 | 30,452 |
| Net Debt 1 | -26,616 | -35,360 | -36,819 | -70,368 | -54,804 | -39,950 | -45,650 | -47,560 |
| Reference price 2 | 2,309.00 | 2,447.00 | 2,580.00 | 3,440.00 | 4,405.00 | 4,797.00 | 4,797.00 | 4,797.00 |
| Nbr of stocks (in thousands) | 130,505 | 139,004 | 139,003 | 139,002 | 135,327 | 136,350 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.84x | 1.15x | 10.59x | 1.46% | 4.12B | |
| 26.27x | 5.62x | 17.91x | 3.22% | 30.68B | |
| 48.1x | 3.56x | 17.06x | 1.93% | 21.28B | |
| 25.22x | 1.96x | 13.7x | 1.44% | 10.73B | |
| 20.37x | 2.11x | 12.26x | 1.47% | 5.46B | |
| 18.58x | 1.65x | 8.24x | 3.67% | 3.34B | |
| 12.64x | 0.75x | 5.8x | 3.28% | 3.27B | |
| 17.71x | - | - | 3.38% | 3.1B | |
| 21.6x | 3.55x | 15.68x | 4.31% | 2.28B | |
| Average | 23.92x | 2.54x | 12.65x | 2.68% | 9.36B | |
| Weighted average by Cap. | 29.92x | 3.71x | 15.43x | 2.52% |
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
