Valuation Kobayashi Pharmaceutical Co., Ltd.

Stocks

Delayed Japan Exchange 02:30:00 2026-09-24 EDT			5-day change	1st Jan Change
5,885.00 ^JPY	+0.43%		+1.52%	+8.42%

09-24	Kobayashi Reportedly in ¥500 Billion Buyout Talks After Red-Yeast Case	CI
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

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	437,483	-	-
Change	-	-7.68%	-22.52%	-8.08%	-12.87%	8.42%	-	-
Enterprise Value (EV) ¹	596,011	546,554	424,992	398,232	333,575	375,070	367,459	361,687
Change	-	-8.3%	-22.24%	-6.3%	-16.24%	12.44%	-2.03%	-1.57%
P/E	35.8x	34.8x	25.3x	46x	110x	42.3x	32.5x	26.3x
PBR	3.59x	3.47x	2.47x	2.18x	1.92x	2.09x	2.02x	1.96x
PEG	-	12.08x	7.7x	-0.9x	-1.7x	0x	1.1x	1.1x
Capitalization / Revenue	4.54x	3.91x	2.9x	2.8x	2.43x	2.54x	2.44x	2.35x
EV / Revenue	3.84x	3.29x	2.45x	2.4x	2.01x	2.18x	2.05x	1.94x
EV / EBITDA	19.3x	17.1x	13.3x	12.1x	14.1x	17x	13.7x	11.6x
EV / EBIT	22.9x	20.5x	16.5x	16x	22.4x	29.3x	21.2x	17x
EV / FCF	31.8x	31.1x	-350x	-29.2x	68.5x	26.1x	24.1x	21.1x
FCF Yield	3.15%	3.22%	-0.29%	-3.42%	1.46%	3.83%	4.14%	4.73%
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%	1.8%	1.86%	1.94%
EPS ²	252.4	259.6	268.2	135.4	49.19	139.1	181.1	223.7
Distribution rate	32.9%	34.7%	37.7%	75.3%	211%	76.2%	60.5%	51.1%
Net sales ¹	155,252	166,258	173,455	165,600	165,742	172,061	179,446	186,503
EBITDA ¹	30,900	32,027	31,837	32,800	23,600	22,012	26,890	31,112
EBIT ¹	26,065	26,669	25,780	24,860	14,923	12,780	17,350	21,293
Net income ¹	19,715	20,022	20,338	10,067	3,656	10,438	13,554	16,348
Net Debt ¹	-108,416	-103,741	-78,849	-64,899	-69,936	-62,413	-70,024	-75,796
Reference price ²	9,040.00	9,030.00	6,790.00	6,230.00	5,428.00	5,885.00	5,885.00	5,885.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KOBAYASHI PHARMACEUTICAL CO., LTD.	42.12x	2.17x	16.95x	1.81%	2.75B
PROCTER & GAMBLE COMPANY	21.65x	4.13x	15.12x	2.98%	342B
UNILEVER PLC	18.4x	2.73x	12.04x	3.51%	134B
COLGATE-PALMOLIVE COMPANY	23.37x	3.52x	14.77x	2.47%	68.5B
HINDUSTAN UNILEVER LIMITED	40.59x	6.52x	28.27x	2.31%	47.83B
ESTEE LAUDER	33.33x	2.62x	14.55x	1.62%	35.76B
KENVUE INC.	18.61x	2.63x	10.97x	4.78%	33.94B
KAO CORPORATION	22.5x	1.64x	10.48x	2.25%	19.87B
BEIERSDORF	20.02x	1.28x	8.36x	1.31%	18.86B
ESSITY AB	15.26x	1.47x	8.29x	3.49%	17.97B
Average	25.58x	2.87x	13.98x	2.65%	72.13B
Weighted average by Cap.	22.80x	3.61x	14.70x	2.95%