|
Delayed
Japan Exchange
02:30:00 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 5,738.00 JPY | -0.21% |
|
+1.38% | +9.50% |
| 09-21 | KOSE Holdings Corporation(TSE:4922) dropped from FTSE All-World Index | CI |
| 08-06 | KOSE to Merge Manufacturing and Sales Units Effective 2028 | MT |
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 | 325,634 | - | - |
| Change | - | 10.51% | -26.66% | -32.1% | -27% | 8.88% | - | - |
| Enterprise Value (EV) 1 | 640,636 | 716,164 | 568,383 | 306,921 | 217,263 | 244,470 | 239,533 | 232,304 |
| Change | - | 11.79% | -20.64% | -46% | -29.21% | 12.52% | -2.02% | -3.02% |
| P/E | 55.8x | 43.8x | 51.7x | 54.5x | 19.8x | 25.2x | 23.7x | 21.2x |
| PBR | 3.52x | 3.18x | 2.27x | 1.5x | 1.05x | 1.14x | 1.12x | 1.1x |
| PEG | - | 1.1x | -1.4x | -1.5x | 0x | -1.8x | 3.88x | 1.8x |
| Capitalization / Revenue | 3.31x | 2.85x | 2.01x | 1.27x | 0.91x | 0.95x | 0.92x | 0.89x |
| EV / Revenue | 2.85x | 2.48x | 1.89x | 0.95x | 0.66x | 0.71x | 0.67x | 0.63x |
| EV / EBITDA | 23.5x | 21.8x | 21.4x | 11.4x | 7.4x | 7.85x | 6.89x | 6.23x |
| EV / EBIT | 34x | 32.4x | 35.6x | 17.7x | 11.8x | 13.5x | 11.6x | 10x |
| EV / FCF | 49x | 51.3x | 29.6x | 32.5x | -21.5x | -32.3x | 21x | 14.8x |
| FCF Yield | 2.04% | 1.95% | 3.38% | 3.08% | -4.64% | -3.09% | 4.77% | 6.76% |
| 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% | 2.6% | 2.62% | 2.69% |
| EPS 2 | 233.9 | 329 | 204.4 | 131.6 | 264.8 | 227.8 | 241.7 | 271 |
| Distribution rate | 51.3% | 42.5% | 68.5% | 106% | 52.9% | 65.5% | 62.1% | 56.9% |
| Net sales 1 | 224,983 | 289,136 | 300,406 | 322,700 | 330,193 | 343,826 | 355,764 | 367,417 |
| EBITDA 1 | 27,279 | 32,822 | 26,567 | 27,000 | 29,346 | 31,147 | 34,787 | 37,295 |
| EBIT 1 | 18,852 | 22,120 | 15,985 | 17,300 | 18,467 | 18,091 | 20,724 | 23,231 |
| Net income 1 | 13,341 | 18,771 | 11,663 | 7,500 | 15,114 | 12,398 | 13,715 | 15,328 |
| Net Debt 1 | -103,865 | -106,553 | -35,000 | -102,748 | -81,807 | -81,164 | -86,101 | -93,330 |
| Reference price 2 | 13,050.00 | 14,420.00 | 10,575.00 | 7,179.00 | 5,240.00 | 5,738.00 | 5,738.00 | 5,738.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.18x | 0.71x | 7.85x | 2.6% | 2.07B | |
| 28.85x | 4.44x | 18.33x | 2.07% | 230B | |
| 50.89x | 7.3x | 27.95x | 0.31% | 44.79B | |
| 23.72x | 4.31x | 16.77x | 1.43% | 9.89B | |
| 32.01x | 1.62x | 12.02x | 1.71% | 9.07B | |
| 24.11x | 1.71x | 11.01x | 1.13% | 6.35B | |
| 51.57x | 3.16x | 15.38x | -.--% | 5.69B | |
| 23.03x | 2.33x | 12.49x | 2.84% | 3.6B | |
| 11.79x | 1.43x | 7.93x | 3.46% | 3.26B | |
| 21.69x | 2.86x | 13.72x | 3.43% | 2.93B | |
| Average | 29.28x | 2.99x | 14.35x | 1.9% | 31.72B | |
| Weighted average by Cap. | 31.88x | 4.59x | 18.97x | 1.77% |
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
