Valuation Shiseido Company, Limited Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 02:22:33 2026-08-03 EDT			5-day change	1st Jan Change
17.53 ^EUR	+6.29%		-0.87%	+38.95%

07-29	Japan's Nikkei hits two-month low after chip rout	RE
07-28	Japan's Nikkei wavers on earnings caution	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,562,314	2,585,474	1,699,311	1,112,991	910,125	1,260,196	-	-
Change	-	0.9%	-34.27%	-34.5%	-18.23%	38.46%	-	-
Enterprise Value (EV) ¹	2,536,903	2,763,626	1,875,607	1,377,672	1,141,445	1,464,432	1,427,689	1,389,256
Change	-	8.94%	-32.13%	-26.55%	-17.15%	28.3%	-2.51%	-2.69%
P/E	60.4x	75.6x	78.1x	-103x	-22.4x	30.7x	24.6x	21.7x
PBR	4.7x	4.28x	2.75x	1.76x	1.51x	2.03x	1.94x	1.87x
PEG	-	-3.9x	-2.1x	1x	-0x	-0x	1x	1.6x
Capitalization / Revenue	2.48x	2.42x	1.75x	1.12x	0.94x	1.26x	1.22x	1.19x
EV / Revenue	2.45x	2.59x	1.93x	1.39x	1.18x	1.46x	1.38x	1.31x
EV / EBITDA	22.8x	27x	20.4x	16.6x	26.6x	11.3x	10.1x	9.15x
EV / EBIT	61x	59.3x	66.7x	182x	-39.7x	24.3x	19.1x	16.7x
EV / FCF	96.9x	509x	35.1x	-598x	17.3x	19.5x	19.4x	19.5x
FCF Yield	1.03%	0.2%	2.85%	-0.17%	5.76%	5.13%	5.14%	5.14%
Dividend per Share ²	50	100	60	40	40	60	65.21	71.08
Rate of return	0.78%	1.55%	1.41%	1.44%	1.76%	1.9%	2.07%	2.25%
EPS ²	106.2	85.6	54.43	-27.06	-101.8	102.8	128	145.5
Distribution rate	47.1%	117%	110%	-148%	-39.3%	58.4%	50.9%	48.8%
Net sales ¹	1,035,165	1,067,355	973,038	990,586	969,992	1,001,284	1,031,158	1,062,610
EBITDA ¹	111,434	102,371	91,819	83,241	42,947	129,638	141,073	151,838
EBIT ¹	41,586	46,572	28,133	7,575	-28,788	60,345	74,722	83,170
Net income ¹	42,439	34,202	21,749	-10,813	-40,680	41,396	52,351	58,597
Net Debt ¹	-25,411	178,152	176,296	264,681	231,320	204,236	167,494	129,060
Reference price ²	6,414.00	6,471.00	4,252.00	2,786.50	2,278.00	3,154.00	3,154.00	3,154.00
Nbr of stocks (in thousands)	399,488	399,548	399,650	399,423	399,528	399,555	-	-
Announcement Date	2/9/22	2/10/23	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.($)
L'ORÉAL	29.39x	4.58x	18.87x	2.02%	237B
GALDERMA GROUP AG	58.24x	8.14x	31.51x	0.27%	50.95B
APR CO., LTD.	21.37x	3.93x	15.18x	1.5%	8.33B
AMOREPACIFIC CORPORATION	21.88x	1.56x	10x	1.23%	5.6B
ELF BEAUTY	43.86x	2.86x	14.11x	-.--%	4.89B
INTERPARFUMS, INC.	25.54x	2.53x	13.18x	2.57%	3.99B
PROYA COSMETICS CO.,LTD.	15.35x	1.71x	9.58x	2.83%	3.56B
INTERPARFUMS	18.7x	2.42x	11.69x	4.15%	2.49B
COTY INC.	-5.06x	0.94x	6.39x	-.--%	2.42B
Average	25.47x	3.18x	14.50x	1.62%	35.47B
Weighted average by Cap.	33.33x	4.95x	20.24x	1.7%