|
Market Closed -
Japan Exchange
02:30:00 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 3,445.00 JPY | +0.61% |
|
-6.87% | +51.23% |
| 09-03 | Shiseido Receives Dividend from Subsidiary Shiseido Europe | MT |
| 09-01 | Shiseido Unveils Vital Perfection Intensive Sculptdefine Serum | CI |
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 | 1,376,706 | - | - |
| Change | - | 0.9% | -34.27% | -34.5% | -18.23% | 51.27% | - | - |
| Enterprise Value (EV) 1 | 2,536,903 | 2,763,626 | 1,875,607 | 1,377,672 | 1,141,445 | 1,569,745 | 1,526,397 | 1,492,296 |
| Change | - | 8.94% | -32.13% | -26.55% | -17.15% | 37.52% | -2.76% | -2.23% |
| P/E | 60.4x | 75.6x | 78.1x | -103x | -22.4x | 31.1x | 25.5x | 22.8x |
| PBR | 4.7x | 4.28x | 2.75x | 1.76x | 1.51x | 2.2x | 2.1x | 2.01x |
| PEG | - | -3.9x | -2.1x | 1x | -0x | -0x | 1.2x | 1.9x |
| Capitalization / Revenue | 2.48x | 2.42x | 1.75x | 1.12x | 0.94x | 1.36x | 1.32x | 1.28x |
| EV / Revenue | 2.45x | 2.59x | 1.93x | 1.39x | 1.18x | 1.55x | 1.47x | 1.39x |
| EV / EBITDA | 22.8x | 27x | 20.4x | 16.6x | 26.6x | 11.6x | 10.5x | 9.58x |
| EV / EBIT | 61x | 59.3x | 66.7x | 182x | -39.7x | 24.8x | 19.9x | 17.5x |
| EV / FCF | 96.9x | 509x | 35.1x | -598x | 17.3x | 22.8x | 20.5x | 21.5x |
| FCF Yield | 1.03% | 0.2% | 2.85% | -0.17% | 5.76% | 4.38% | 4.88% | 4.66% |
| 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% | 1.76% | 1.9% | 2.08% |
| EPS 2 | 106.2 | 85.6 | 54.43 | -27.06 | -101.8 | 110.8 | 135.3 | 151.1 |
| Distribution rate | 47.1% | 117% | 110% | -148% | -39.3% | 54.9% | 48.3% | 47.3% |
| Net sales 1 | 1,035,165 | 1,067,355 | 973,038 | 990,586 | 969,992 | 1,009,705 | 1,040,244 | 1,073,373 |
| EBITDA 1 | 111,434 | 102,371 | 91,819 | 83,241 | 42,947 | 135,795 | 146,055 | 155,773 |
| EBIT 1 | 41,586 | 46,572 | 28,133 | 7,575 | -28,788 | 63,361 | 76,617 | 85,170 |
| Net income 1 | 42,439 | 34,202 | 21,749 | -10,813 | -40,680 | 44,725 | 54,070 | 60,409 |
| Net Debt 1 | -25,411 | 178,152 | 176,296 | 264,681 | 231,320 | 193,039 | 149,692 | 115,590 |
| Reference price 2 | 6,414.00 | 6,471.00 | 4,252.00 | 2,786.50 | 2,278.00 | 3,445.00 | 3,445.00 | 3,445.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 30.91x | 1.55x | 11.5x | 1.78% | 8.79B | |
| 28.9x | 4.47x | 18.44x | 2.05% | 234B | |
| 53.62x | 7.66x | 29.41x | 0.23% | 47.03B | |
| 26.22x | 4.8x | 18.6x | 1.27% | 11.2B | |
| 23.92x | 1.72x | 11.01x | 1.12% | 6.48B | |
| 58.14x | 3.49x | 17.02x | -.--% | 6.34B | |
| 13.19x | 1.66x | 9.11x | 3.55% | 3.66B | |
| 23.33x | 2.36x | 12.66x | 2.81% | 3.65B | |
| 21.23x | 2.75x | 13.33x | 3.69% | 2.85B | |
| 18.72x | 1.36x | 9.37x | 0.66% | 2.62B | |
| Average | 29.82x | 3.18x | 15.05x | 1.72% | 32.68B | |
| Weighted average by Cap. | 32.50x | 4.69x | 19.38x | 1.73% |
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
