Valuation Kewpie Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-09 EDT			5-day change	1st Jan Change
4,490.00 ^JPY	-2.43%		+5.15%	+3.79%

05:01am	Kewpie's Profit Plummets 30% in Fiscal H1	MT
07-01	Kewpie Repurchases 2.46 Billion Yen Worth of Shares in June	MT

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	613,560	-	-
Change	-	12.88%	5.43%	33.33%	24.67%	2.93%	-	-
Enterprise Value (EV) ¹	274,721	304,783	321,809	407,798	541,312	564,147	567,690	565,650
Change	-	10.94%	5.59%	26.72%	32.74%	4.22%	0.63%	-0.36%
P/E	18x	21.2x	27.2x	22.3x	20x	23.8x	22x	19.5x
PBR	1.31x	1.27x	1.27x	1.58x	1.89x	1.87x	1.8x	1.73x
PEG	-	-2.1x	-1.5x	0.4x	0.5x	-1.6x	2.6x	1.5x
Capitalization / Revenue	0.74x	0.79x	0.79x	0.99x	1.16x	1.17x	1.12x	1.08x
EV / Revenue	0.67x	0.71x	0.71x	0.84x	1.05x	1.07x	1.03x	0.99x
EV / EBITDA	6.31x	7.31x	8.74x	7.47x	10.2x	9.81x	9.32x	8.65x
EV / EBIT	9.82x	12x	16.3x	11.9x	15.6x	14.7x	13.7x	12.4x
EV / FCF	10.4x	27.7x	54.7x	10.4x	35.4x	31.3x	27.6x	23.2x
FCF Yield	9.62%	3.61%	1.83%	9.61%	2.82%	3.19%	3.63%	4.31%
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%	1.54%	1.66%	1.84%
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	4,490.00	4,490.00	4,490.00
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.($)
KEWPIE CORPORATION	24.44x	1.1x	10.08x	1.5%	3.87B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.28x	5.5x	17.47x	3.44%	28.93B
INTERNATIONAL FLAVORS & FRAGRANCES INC.	31.18x	2.35x	11.98x	2.06%	20.15B
KIKKOMAN CORPORATION	24.47x	1.85x	13.31x	1.54%	9.6B
ANGEL YEAST CO., LTD	17.47x	1.9x	11.19x	1.81%	4.73B
MEIHUA HOLDINGS GROUP CO.,LTD	9.89x	0.74x	5.07x	4.55%	3.35B
TATE & LYLE PLC	18.52x	1.66x	8.24x	3.62%	3.32B
THE MARZETTI COMPANY	16.63x	-	-	3.52%	3.08B
Average	20.99x	2.16x	11.05x	2.76%	9.63B
Weighted average by Cap.	24.90x	3.32x	13.67x	2.7%