|
Delayed
Japan Exchange
02:30:00 2026-09-29 EDT
|
5-day change | 1st Jan Change | ||
| 3,415.00 JPY | -3.18% |
|
-3.26% | +49.91% |
| 09-07 | Jefferies Adjusts Shiseido's Price Target to 3,900 Yen from 3,500 Yen, Keeps at Buy | MT |
| 09-03 | Shiseido Receives Dividend from Subsidiary Shiseido Europe | MT |
Company Valuation: Shiseido Company, Limited
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 | 1,409,475 | - | - |
| Change | - | 0.9% | -34.27% | -34.5% | -18.23% | 54.87% | - | - |
| Enterprise Value (EV) 1 | 2,536,903 | 2,763,626 | 1,875,607 | 1,377,672 | 1,141,445 | 1,618,596 | 1,565,132 | 1,524,788 |
| Change | - | 8.94% | -32.13% | -26.55% | -17.15% | 41.8% | -3.3% | -2.58% |
| P/E | 60.4x | 75.6x | 78.1x | -103x | -22.4x | 31.7x | 26x | 23.2x |
| PBR | 4.7x | 4.28x | 2.75x | 1.76x | 1.51x | 2.25x | 2.15x | 2.06x |
| PEG | - | -3.9x | -2.1x | 1x | -0x | -0x | 1.2x | 2x |
| Capitalization / Revenue | 2.48x | 2.42x | 1.75x | 1.12x | 0.94x | 1.39x | 1.35x | 1.31x |
| EV / Revenue | 2.45x | 2.59x | 1.93x | 1.39x | 1.18x | 1.6x | 1.5x | 1.41x |
| EV / EBITDA | 22.8x | 27x | 20.4x | 16.6x | 26.6x | 11.9x | 10.7x | 9.77x |
| EV / EBIT | 61x | 59.3x | 66.7x | 182x | -39.7x | 25.4x | 20.4x | 17.9x |
| EV / FCF | 96.9x | 509x | 35.1x | -598x | 17.3x | 23.6x | 21x | 21.9x |
| FCF Yield | 1.03% | 0.2% | 2.85% | -0.17% | 5.76% | 4.25% | 4.76% | 4.56% |
| Dividend per Share 2 | 50 | 100 | 60 | 40 | 40 | 60.79 | 65.35 | 71.52 |
| Rate of return | 0.78% | 1.55% | 1.41% | 1.44% | 1.76% | 1.72% | 1.85% | 2.03% |
| EPS 2 | 106.2 | 85.6 | 54.43 | -27.06 | -101.8 | 111.2 | 135.8 | 151.7 |
| Distribution rate | 47.1% | 117% | 110% | -148% | -39.3% | 54.7% | 48.1% | 47.1% |
| Net sales 1 | 1,035,165 | 1,067,355 | 973,038 | 990,586 | 969,992 | 1,012,324 | 1,045,020 | 1,078,936 |
| EBITDA 1 | 111,434 | 102,371 | 91,819 | 83,241 | 42,947 | 136,176 | 146,366 | 156,038 |
| EBIT 1 | 41,586 | 46,572 | 28,133 | 7,575 | -28,788 | 63,639 | 76,838 | 85,331 |
| Net income 1 | 42,439 | 34,202 | 21,749 | -10,813 | -40,680 | 44,887 | 54,871 | 61,562 |
| Net Debt 1 | -25,411 | 178,152 | 176,296 | 264,681 | 231,320 | 209,121 | 155,657 | 115,313 |
| Reference price 2 | 6,414.00 | 6,471.00 | 4,252.00 | 2,786.50 | 2,278.00 | 3,527.00 | 3,527.00 | 3,527.00 |
| Nbr of stocks (in thousands) | 399,488 | 399,548 | 399,650 | 399,423 | 399,528 | 399,624 | - | - |
| Announcement Date | 2/9/22 | 2/10/23 | 2/9/24 | 2/10/25 | 2/10/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.72x | 1.6x | 11.89x | 1.72% | 8.95B | |
| 29.54x | 4.54x | 18.74x | 2.02% | 233B | |
| 51.61x | 7.37x | 28.31x | 0.31% | 45.42B | |
| 23.81x | 4.33x | 16.84x | 1.43% | 10.14B | |
| 23.99x | 1.7x | 10.95x | 1.13% | 6.45B | |
| 54.44x | 3.32x | 16.16x | -.--% | 6.01B | |
| 24.14x | 2.44x | 13.12x | 2.71% | 3.78B | |
| 11.49x | 1.38x | 7.72x | 3.53% | 3.19B | |
| 22.6x | 2.99x | 14.33x | 3.3% | 3.02B | |
| 18.36x | 1.34x | 9.33x | 0.68% | 2.57B | |
| Average | 29.17x | 3.10x | 14.74x | 1.68% | 32.26B | |
| Weighted average by Cap. | 32.48x | 4.67x | 19.34x | 1.72% |
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
- 4911 Stock
- Valuation Shiseido Company, Limited
Select your edition
All financial news and data tailored to specific country editions
