Valuation KOSE Holdings Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-07-17 EDT			5-day change	1st Jan Change
5,472.00 ^JPY	+1.67%		+4.87%	+4.43%

05-14	KOSE Holdings Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-14	KOSE Holdings Corporation 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	744,501	822,717	603,383	409,669	299,070	310,462	-	-
Change	-	10.51%	-26.66%	-32.1%	-27%	3.81%	-	-
Enterprise Value (EV) ¹	640,636	716,164	568,383	306,921	217,263	227,211	221,410	213,575
Change	-	11.79%	-20.64%	-46%	-29.21%	4.58%	-2.55%	-3.54%
P/E	55.8x	43.8x	51.7x	54.5x	19.8x	26.8x	22.8x	20.5x
PBR	3.52x	3.18x	2.27x	1.5x	1.05x	1.08x	1.07x	1.04x
PEG	-	1.1x	-1.4x	-1.5x	0x	-1.2x	1.3x	1.8x
Capitalization / Revenue	3.31x	2.85x	2.01x	1.27x	0.91x	0.9x	0.87x	0.84x
EV / Revenue	2.85x	2.48x	1.89x	0.95x	0.66x	0.66x	0.62x	0.58x
EV / EBITDA	23.5x	21.8x	21.4x	11.4x	7.4x	7.44x	6.48x	5.95x
EV / EBIT	34x	32.4x	35.6x	17.7x	11.8x	12.9x	10.8x	9.27x
EV / FCF	49x	51.3x	29.6x	32.5x	-21.5x	-24.2x	17.6x	13.8x
FCF Yield	2.04%	1.95%	3.38%	3.08%	-4.64%	-4.14%	5.68%	7.27%
Dividend per Share ²	120	140	140	140	140	150	150.2	154.2
Rate of return	0.92%	0.97%	1.32%	1.95%	2.67%	2.74%	2.74%	2.82%
EPS ²	233.9	329	204.4	131.6	264.8	203.9	239.5	267.1
Distribution rate	51.3%	42.5%	68.5%	106%	52.9%	73.6%	62.7%	57.7%
Net sales ¹	224,983	289,136	300,406	322,700	330,193	343,088	355,511	367,714
EBITDA ¹	27,279	32,822	26,567	27,000	29,346	30,541	34,160	35,913
EBIT ¹	18,852	22,120	15,985	17,300	18,467	17,553	20,578	23,027
Net income ¹	13,341	18,771	11,663	7,500	15,114	11,607	13,605	15,157
Net Debt ¹	-103,865	-106,553	-35,000	-102,748	-81,807	-83,251	-89,052	-96,887
Reference price ²	13,050.00	14,420.00	10,575.00	7,179.00	5,240.00	5,472.00	5,472.00	5,472.00
Nbr of stocks (in thousands)	57,050	57,054	57,058	57,065	57,074	56,736	-	-
Announcement Date	2/14/22	2/13/23	2/13/24	2/12/25	2/12/26	-	-	-

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.($)
KOSE HOLDINGS CORPORATION	26.83x	0.66x	7.44x	2.74%	1.91B
L'ORÉAL	28.96x	4.53x	18.71x	2.03%	233B
GALDERMA GROUP AG	57.66x	8.21x	32.13x	0.26%	50.18B
APR CO., LTD.	26.24x	4.9x	18.88x	1.18%	9.89B
SHISEIDO COMPANY, LIMITED	29.76x	1.43x	11.01x	1.96%	7.53B
AMOREPACIFIC CORPORATION	21.55x	1.53x	9.68x	1.29%	5.17B
ELF BEAUTY	38.99x	2.56x	12.65x	-.--%	4.34B
INTERPARFUMS, INC.	25.4x	2.51x	13.05x	2.6%	3.95B
PROYA COSMETICS CO.,LTD.	14.12x	1.55x	8.7x	3.07%	3.28B
INTERPARFUMS	20.38x	2.52x	12.31x	3.79%	2.63B
Average	28.99x	3.04x	14.46x	1.89%	32.21B
Weighted average by Cap.	33.11x	4.87x	20.11x	1.72%