Valuation Kobayashi Pharmaceutical Co., Ltd. Boerse Muenchen

Stocks

Real-time Boerse Muenchen 03:44:12 2026-09-04 EDT			5-day change	1st Jan Change
30.60 ^EUR	0.00%		+2.68%	+6.99%

08-06	Kobayashi Pharmaceutical Co., Ltd. Announces Cash Dividend for the Second Quarter End of Fiscal Year Ending December 31, 2026, Payable on September 3, 2026; Provides Cash Dividend Guidance for Fiscal Year Ending December 31, 2026	CI
08-06	Kobayashi Pharmaceutical Co., Ltd. Provides Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	704,427	650,295	503,841	463,131	403,511	423,804	-	-
Change	-	-7.68%	-22.52%	-8.08%	-12.87%	5.03%	-	-
Enterprise Value (EV) ¹	596,011	546,554	424,992	398,232	333,575	361,792	354,006	348,133
Change	-	-8.3%	-22.24%	-6.3%	-16.24%	8.46%	-2.15%	-1.66%
P/E	35.8x	34.8x	25.3x	46x	110x	42x	31.3x	25.3x
PBR	3.59x	3.47x	2.47x	2.18x	1.92x	2.01x	1.96x	1.9x
PEG	-	12.08x	7.7x	-0.9x	-1.7x	0x	0.9x	1.1x
Capitalization / Revenue	4.54x	3.91x	2.9x	2.8x	2.43x	2.46x	2.36x	2.27x
EV / Revenue	3.84x	3.29x	2.45x	2.4x	2.01x	2.1x	1.97x	1.87x
EV / EBITDA	19.3x	17.1x	13.3x	12.1x	14.1x	16.5x	13.1x	11.1x
EV / EBIT	22.9x	20.5x	16.5x	16x	22.4x	27.8x	20.3x	16.2x
EV / FCF	31.8x	31.1x	-350x	-29.2x	68.5x	24.9x	23.1x	20.2x
FCF Yield	3.15%	3.22%	-0.29%	-3.42%	1.46%	4.02%	4.32%	4.95%
Dividend per Share ²	83	90	101	102	104	106	109.5	114.3
Rate of return	0.92%	1%	1.49%	1.64%	1.92%	1.86%	1.92%	2%
EPS ²	252.4	259.6	268.2	135.4	49.19	135.8	182.4	225.4
Distribution rate	32.9%	34.7%	37.7%	75.3%	211%	78.1%	60%	50.7%
Net sales ¹	155,252	166,258	173,455	165,600	165,742	172,322	179,620	186,639
EBITDA ¹	30,900	32,027	31,837	32,800	23,600	21,965	26,990	31,262
EBIT ¹	26,065	26,669	25,780	24,860	14,923	13,012	17,481	21,464
Net income ¹	19,715	20,022	20,338	10,067	3,656	10,155	13,660	16,493
Net Debt ¹	-108,416	-103,741	-78,849	-64,899	-69,936	-62,013	-69,799	-75,671
Reference price ²	9,040.00	9,030.00	6,790.00	6,230.00	5,428.00	5,701.00	5,701.00	5,701.00
Nbr of stocks (in thousands)	77,923	72,015	74,203	74,339	74,339	74,339	-	-
Announcement Date	2/4/22	2/14/23	2/9/24	2/10/25	2/10/26	-	-	-

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.($)
PROCTER & GAMBLE COMPANY	21.58x	4.12x	15.08x	2.99%	341B
UNILEVER PLC	18.63x	2.75x	12.15x	3.47%	138B
COLGATE-PALMOLIVE COMPANY	24.5x	3.67x	15.42x	2.36%	71.82B
HINDUSTAN UNILEVER LIMITED	40.69x	6.55x	28.44x	2.27%	48.77B
KENVUE INC.	19.93x	2.79x	11.62x	4.45%	36.4B
ESTEE LAUDER	34.02x	2.59x	14.39x	1.58%	36.49B
KAO CORPORATION	22.87x	1.67x	10.72x	2.2%	20.65B
BEIERSDORF	20.15x	1.29x	8.38x	1.3%	19.37B
ESSITY AB	15.84x	1.52x	8.73x	3.36%	19.38B
Average	24.25x	3.00x	13.88x	2.66%	81.34B
Weighted average by Cap.	22.97x	3.63x	14.77x	2.92%