|
Market Closed -
Japan Exchange
02:30:00 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 4,590.00 JPY | -1.29% |
|
-2.86% | +6.10% |
| 09-01 | Tranche Update on Kewpie Corporation's Equity Buyback Plan announced on January 14, 2026. | CI |
| 07-09 | Kewpie's Profit Plummets 30% in Fiscal H1 | MT |
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 | 632,397 | - | - |
| Change | - | 12.88% | 5.43% | 33.33% | 24.67% | 6.09% | - | - |
| Enterprise Value (EV) 1 | 274,721 | 304,783 | 321,809 | 407,798 | 541,312 | 584,270 | 585,962 | 583,561 |
| Change | - | 10.94% | 5.59% | 26.72% | 32.74% | 7.94% | 0.29% | -0.41% |
| P/E | 18x | 21.2x | 27.2x | 22.3x | 20x | 24.4x | 22x | 19.5x |
| PBR | 1.31x | 1.27x | 1.27x | 1.58x | 1.89x | 1.93x | 1.86x | 1.78x |
| PEG | - | -2.1x | -1.5x | 0.4x | 0.5x | -1.8x | 2x | 1.6x |
| Capitalization / Revenue | 0.74x | 0.79x | 0.79x | 0.99x | 1.16x | 1.19x | 1.14x | 1.1x |
| EV / Revenue | 0.67x | 0.71x | 0.71x | 0.84x | 1.05x | 1.1x | 1.06x | 1.01x |
| EV / EBITDA | 6.31x | 7.31x | 8.74x | 7.47x | 10.2x | 10.1x | 9.42x | 8.67x |
| EV / EBIT | 9.82x | 12x | 16.3x | 11.9x | 15.6x | 15x | 13.8x | 12.4x |
| EV / FCF | 10.4x | 27.7x | 54.7x | 10.4x | 35.4x | 31.1x | 26.1x | 23.6x |
| FCF Yield | 9.62% | 3.61% | 1.83% | 9.61% | 2.82% | 3.21% | 3.83% | 4.23% |
| Dividend per Share 2 | 47 | 47 | 50 | 54 | 64 | 65 | 71.57 | 78 |
| Rate of return | 2.04% | 1.92% | 1.94% | 1.57% | 1.45% | 1.4% | 1.54% | 1.68% |
| EPS 2 | 128.2 | 115.3 | 94.78 | 154.1 | 220.6 | 190.6 | 211.8 | 238.1 |
| Distribution rate | 36.7% | 40.7% | 52.8% | 35% | 29% | 34.1% | 33.8% | 32.8% |
| Net sales 1 | 407,039 | 430,304 | 455,086 | 483,985 | 513,417 | 531,994 | 553,535 | 575,147 |
| EBITDA 1 | 43,506 | 41,682 | 36,811 | 54,592 | 52,927 | 57,784 | 62,227 | 67,339 |
| EBIT 1 | 27,972 | 25,433 | 19,694 | 34,329 | 34,628 | 38,846 | 42,615 | 46,962 |
| Net income 1 | 18,014 | 16,033 | 13,174 | 21,419 | 30,506 | 26,106 | 28,313 | 31,150 |
| Net Debt 1 | -26,616 | -35,360 | -36,819 | -70,368 | -54,804 | -48,127 | -46,435 | -48,836 |
| Reference price 2 | 2,309.00 | 2,447.00 | 2,580.00 | 3,440.00 | 4,405.00 | 4,650.00 | 4,650.00 | 4,650.00 |
| Nbr of stocks (in thousands) | 130,505 | 139,004 | 139,003 | 139,002 | 135,327 | 135,999 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 24.39x | 1.1x | 10.11x | 1.4% | 4.12B | |
| 25.91x | 5.46x | 17.4x | 3.24% | 29.44B | |
| 48.66x | 3.59x | 17.22x | 1.9% | 21.51B | |
| 23.75x | 1.84x | 12.98x | 1.54% | 10.23B | |
| 19.95x | 2.08x | 12.08x | 1.49% | 5.38B | |
| 18.68x | 1.66x | 8.27x | 3.65% | 3.34B | |
| 12.88x | 0.77x | 5.91x | 3.22% | 3.3B | |
| 15.26x | - | - | 4.1% | 2.76B | |
| Average | 23.69x | 2.36x | 12.00x | 2.57% | 10.01B | |
| Weighted average by Cap. | 30.06x | 3.63x | 15.12x | 2.5% |
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
