|
Delayed
Japan Exchange
02:30:00 2026-08-31 EDT
|
5-day change | 1st Jan Change | ||
| 5,846.00 JPY | -0.32% |
|
-0.80% | +11.56% |
| 08-06 | KOSE to Merge Manufacturing and Sales Units Effective 2028 | MT |
| 08-06 | KOSE Holdings Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026 | CI |
Company Valuation: KOSE Holdings Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 744,501 | 822,717 | 603,383 | 409,669 | 299,070 | 331,763 | - | - |
| Change | - | 10.51% | -26.66% | -32.1% | -27% | 10.93% | - | - |
| Enterprise Value (EV) 1 | 640,636 | 716,164 | 568,383 | 306,921 | 217,263 | 250,599 | 245,662 | 246,186 |
| Change | - | 11.79% | -20.64% | -46% | -29.21% | 15.34% | -1.97% | 0.21% |
| P/E | 55.8x | 43.8x | 51.7x | 54.5x | 19.8x | 26.2x | 24.1x | 21.6x |
| PBR | 3.52x | 3.18x | 2.27x | 1.5x | 1.05x | 1.15x | 1.14x | 1.11x |
| PEG | - | 1.1x | -1.4x | -1.5x | 0x | -1.7x | 2.83x | 1.8x |
| Capitalization / Revenue | 3.31x | 2.85x | 2.01x | 1.27x | 0.91x | 0.96x | 0.93x | 0.9x |
| EV / Revenue | 2.85x | 2.48x | 1.89x | 0.95x | 0.66x | 0.73x | 0.69x | 0.67x |
| EV / EBITDA | 23.5x | 21.8x | 21.4x | 11.4x | 7.4x | 8.09x | 7.09x | 6.65x |
| EV / EBIT | 34x | 32.4x | 35.6x | 17.7x | 11.8x | 13.7x | 11.8x | 10.5x |
| EV / FCF | 49x | 51.3x | 29.6x | 32.5x | -21.5x | -30.2x | 20.5x | 15.1x |
| FCF Yield | 2.04% | 1.95% | 3.38% | 3.08% | -4.64% | -3.32% | 4.88% | 6.6% |
| Dividend per Share 2 | 120 | 140 | 140 | 140 | 140 | 149.2 | 150.2 | 154.2 |
| Rate of return | 0.92% | 0.97% | 1.32% | 1.95% | 2.67% | 2.55% | 2.57% | 2.64% |
| EPS 2 | 233.9 | 329 | 204.4 | 131.6 | 264.8 | 223.4 | 242.4 | 271 |
| Distribution rate | 51.3% | 42.5% | 68.5% | 106% | 52.9% | 66.8% | 61.9% | 56.9% |
| Net sales 1 | 224,983 | 289,136 | 300,406 | 322,700 | 330,193 | 343,916 | 355,461 | 367,192 |
| EBITDA 1 | 27,279 | 32,822 | 26,567 | 27,000 | 29,346 | 30,981 | 34,647 | 37,026 |
| EBIT 1 | 18,852 | 22,120 | 15,985 | 17,300 | 18,467 | 18,306 | 20,880 | 23,375 |
| Net income 1 | 13,341 | 18,771 | 11,663 | 7,500 | 15,114 | 12,385 | 13,806 | 15,427 |
| Net Debt 1 | -103,865 | -106,553 | -35,000 | -102,748 | -81,807 | -81,164 | -86,101 | -85,577 |
| Reference price 2 | 13,050.00 | 14,420.00 | 10,575.00 | 7,179.00 | 5,240.00 | 5,846.00 | 5,846.00 | 5,846.00 |
| Nbr of stocks (in thousands) | 57,050 | 57,054 | 57,058 | 57,065 | 57,074 | 56,750 | - | - |
| Announcement Date | 2/14/22 | 2/13/23 | 2/13/24 | 2/12/25 | 2/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.25x | 0.73x | 8.12x | 2.54% | 2.08B | |
| 29.66x | 4.58x | 18.91x | 2% | 240B | |
| 56.26x | 8.02x | 30.81x | 0.22% | 49.34B | |
| 29.8x | 5.47x | 21.22x | 1.11% | 12.54B | |
| 34.41x | 1.69x | 12.54x | 1.62% | 9.41B | |
| 25.28x | 1.82x | 11.67x | 1.06% | 6.74B | |
| 56.35x | 3.39x | 16.54x | -.--% | 6.14B | |
| 24.11x | 2.44x | 13.1x | 2.72% | 3.77B | |
| 12.91x | 1.62x | 8.99x | 3.5% | 3.57B | |
| 21.74x | 2.82x | 13.67x | 3.6% | 2.91B | |
| Average | 31.68x | 3.26x | 15.56x | 1.84% | 33.65B | |
| Weighted average by Cap. | 33.77x | 4.87x | 20.09x | 1.68% |
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
- 4922 Stock
- Valuation KOSE Holdings Corporation
Select your edition
All financial news and data tailored to specific country editions
