Valuation Shiseido Company, Limited

Equities

Delayed Japan Exchange Other stock markets 21:57:00 2026-04-21 EDT			5-day change	1st Jan Change
3,112.00 ^JPY	-0.77%		-3.26%	+36.70%

04-15	Shiseido to Absorb Two Wholly-Owned Digital and Creative Subsidiaries	MT
04-14	Japan Stocks Rise as Wall Street Gains Lift Sentiment Amid Iran Talks Hopes	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,562,314	2,585,474	1,699,311	1,112,991	910,125	1,252,967	-	-
Change	-	0.9%	-34.27%	-34.5%	-18.23%	37.67%	-	-
Enterprise Value (EV) ¹	2,536,903	2,763,626	1,875,607	1,377,672	1,141,445	1,439,601	1,413,578	1,391,860
Change	-	8.94%	-32.13%	-26.55%	-17.15%	26.12%	-1.81%	-1.54%
P/E ratio	60.4x	75.6x	78.1x	-103x	-22.4x	30.4x	24.5x	21.6x
PBR	4.7x	4.28x	2.75x	1.76x	1.51x	2.02x	1.93x	1.86x
PEG	-	-3.9x	-2.1x	1x	-0x	-0x	1x	1.6x
Capitalization / Revenue	2.48x	2.42x	1.75x	1.12x	0.94x	1.25x	1.22x	1.18x
EV / Revenue	2.45x	2.59x	1.93x	1.39x	1.18x	1.44x	1.37x	1.31x
EV / EBITDA	22.8x	27x	20.4x	16.6x	26.6x	11.1x	9.96x	9.08x
EV / EBIT	61x	59.3x	66.7x	182x	-39.7x	25.4x	19.9x	17.3x
EV / FCF	96.9x	509x	35.1x	-598x	17.3x	22.4x	20.7x	19.4x
FCF Yield	1.03%	0.2%	2.85%	-0.17%	5.76%	4.46%	4.83%	5.16%
Dividend per Share ²	50	100	60	40	40	60.67	66.64	69.82
Rate of return	0.78%	1.55%	1.41%	1.44%	1.76%	1.93%	2.13%	2.23%
EPS ²	106.2	85.6	54.43	-27.06	-101.8	103.1	127.8	145.3
Distribution rate	47.1%	117%	110%	-148%	-39.3%	58.9%	52.2%	48.1%
Net sales ¹	1,035,165	1,067,355	973,038	990,586	969,992	1,001,921	1,031,051	1,064,784
EBITDA ¹	111,434	102,371	91,819	83,241	42,947	129,518	141,882	153,206
EBIT ¹	41,586	46,572	28,133	7,575	-28,788	56,605	71,032	80,239
Net income ¹	42,439	34,202	21,749	-10,813	-40,680	41,174	51,051	58,054
Net Debt ¹	-25,411	178,152	176,296	264,681	231,320	186,635	160,611	138,893
Reference price ²	6,414.00	6,471.00	4,252.00	2,786.50	2,278.00	3,136.00	3,136.00	3,136.00
Nbr of stocks (in thousands)	399,488	399,548	399,650	399,423	399,528	399,543	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SHISEIDO COMPANY, LIMITED	31.32x	1.47x	11.4x	1.88%	8.13B
L'ORÉAL	26.99x	4.15x	17.13x	2.18%	221B
GALDERMA GROUP AG	54.74x	7.66x	29.77x	0.3%	46.76B
KAO CORPORATION	20.68x	1.45x	9.39x	2.58%	17.27B
AMOREPACIFIC CORPORATION	22.69x	1.63x	10.37x	1.25%	5.54B
ELF BEAUTY	50.51x	2.9x	14.35x	-.--%	4.04B
PROYA COSMETICS CO.,LTD.	15.04x	1.76x	9.57x	2.57%	3.47B
INTERPARFUMS, INC.	20.21x	2.01x	10.39x	3.26%	3.14B
INTERPARFUMS	17.48x	2.19x	10.84x	4.35%	2.41B
YUNNAN BOTANEE BIO-TECHNOLOGY GROUP CO.LTD	28.34x	2.5x	18.29x	1.56%	2.27B
Average	28.80x	2.77x	14.15x	1.99%	31.38B
Weighted average by Cap.	30.85x	4.32x	18.09x	1.9%