Valuation Kobayashi Pharmaceutical Co., Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-17 EDT			5-day change	1st Jan Change
5,527.00 ^JPY	+0.14%		-0.32%	+1.82%

05-13	Oasis Management Company is making shareholder proposal to Kobayashi Pharmaceutical Co, filing shows	RE
04-17	Jefferies Adjusts Kobayashi Pharmaceutical's Price Target to 5,200 Yen from 5,100 Yen, Keeps at Hold	MT

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	410,870	-	-
Change	-	-7.68%	-22.52%	-8.08%	-12.87%	1.82%	-	-
Enterprise Value (EV) ¹	596,011	546,554	424,992	398,232	333,575	344,867	340,642	334,769
Change	-	-8.3%	-22.24%	-6.3%	-16.24%	3.39%	-1.23%	-1.72%
P/E	35.8x	34.8x	25.3x	46x	110x	39.2x	30x	24.4x
PBR	3.59x	3.47x	2.47x	2.18x	1.92x	1.94x	1.9x	1.84x
PEG	-	12.08x	7.7x	-0.9x	-1.7x	0x	1x	1.1x
Capitalization / Revenue	4.54x	3.91x	2.9x	2.8x	2.43x	2.38x	2.28x	2.2x
EV / Revenue	3.84x	3.29x	2.45x	2.4x	2.01x	2x	1.89x	1.79x
EV / EBITDA	19.3x	17.1x	13.3x	12.1x	14.1x	15.3x	12.9x	11.1x
EV / EBIT	22.9x	20.5x	16.5x	16x	22.4x	25.7x	19.3x	15.5x
EV / FCF	31.8x	31.1x	-350x	-29.2x	68.5x	23.2x	22.4x	19.4x
FCF Yield	3.15%	3.22%	-0.29%	-3.42%	1.46%	4.3%	4.46%	5.14%
Dividend per Share ²	83	90	101	102	104	106	109.7	115
Rate of return	0.92%	1%	1.49%	1.64%	1.92%	1.92%	1.99%	2.08%
EPS ²	252.4	259.6	268.2	135.4	49.19	140.8	184.1	226.5
Distribution rate	32.9%	34.7%	37.7%	75.3%	211%	75.3%	59.6%	50.8%
Net sales ¹	155,252	166,258	173,455	165,600	165,742	172,652	179,982	186,853
EBITDA ¹	30,900	32,027	31,837	32,800	23,600	22,516	26,475	30,230
EBIT ¹	26,065	26,669	25,780	24,860	14,923	13,440	17,657	21,601
Net income ¹	19,715	20,022	20,338	10,067	3,656	10,453	13,621	16,694
Net Debt ¹	-108,416	-103,741	-78,849	-64,899	-69,936	-66,004	-70,229	-76,101
Reference price ²	9,040.00	9,030.00	6,790.00	6,230.00	5,428.00	5,527.00	5,527.00	5,527.00
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.($)
KOBAYASHI PHARMACEUTICAL CO., LTD.	39.25x	2x	15.32x	1.92%	2.53B
PROCTER & GAMBLE COMPANY	22.09x	4.29x	15.71x	2.84%	349B
UNILEVER PLC	18.12x	2.74x	12.13x	3.45%	135B
COLGATE-PALMOLIVE COMPANY	26.19x	3.78x	15.89x	2.29%	74.4B
HINDUSTAN UNILEVER LIMITED	44.61x	7.15x	31.05x	2.11%	52.31B
KENVUE INC.	19.92x	2.81x	11.64x	4.47%	36.44B
ESTEE LAUDER	79.78x	2.36x	14.24x	1.71%	29.71B
ESSITY AB	16.32x	1.57x	8.9x	3.24%	19.89B
BEIERSDORF	18.42x	1.34x	7.99x	1.28%	19.85B
KAO CORPORATION	21.91x	1.58x	10.09x	2.36%	18.43B
Average	30.66x	2.96x	14.30x	2.57%	73.82B
Weighted average by Cap.	25.39x	3.78x	15.37x	2.84%