|
Delayed
Japan Exchange
02:30:00 2026-10-20 EDT
|
5-day change | 1st Jan Change | ||
| 3,599.00 JPY | +1.95% |
|
+8.53% | +57.99% |
| 10-15 | CLSA Downgrades Shiseido to Hold from Buy; Price Target is 3,500 Yen | MT |
| 09-07 | Jefferies Adjusts Shiseido's Price Target to 3,900 Yen from 3,500 Yen, Keeps at Buy | 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 | 1,410,674 | - | - |
| Change | - | 0.9% | -34.27% | -34.5% | -18.23% | 55% | - | - |
| Enterprise Value (EV) 1 | 2,536,903 | 2,763,626 | 1,875,607 | 1,377,672 | 1,141,445 | 1,621,169 | 1,572,565 | 1,534,766 |
| Change | - | 8.94% | -32.13% | -26.55% | -17.15% | 42.03% | -3% | -2.4% |
| P/E | 60.4x | 75.6x | 78.1x | -103x | -22.4x | 31.3x | 25.8x | 23.2x |
| PBR | 4.7x | 4.28x | 2.75x | 1.76x | 1.51x | 2.26x | 2.15x | 2.06x |
| PEG | - | -3.9x | -2.1x | 1x | -0x | -0x | 1.2x | 2.1x |
| 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 | 1.42x |
| EV / EBITDA | 22.8x | 27x | 20.4x | 16.6x | 26.6x | 12x | 10.8x | 9.95x |
| EV / EBIT | 61x | 59.3x | 66.7x | 182x | -39.7x | 25.1x | 20.5x | 18x |
| EV / FCF | 96.9x | 509x | 35.1x | -598x | 17.3x | 23.2x | 21.2x | 21.5x |
| FCF Yield | 1.03% | 0.2% | 2.85% | -0.17% | 5.76% | 4.31% | 4.73% | 4.65% |
| Dividend per Share 2 | 50 | 100 | 60 | 40 | 40 | 60 | 66.73 | 70.59 |
| Rate of return | 0.78% | 1.55% | 1.41% | 1.44% | 1.76% | 1.7% | 1.89% | 2% |
| EPS 2 | 106.2 | 85.6 | 54.43 | -27.06 | -101.8 | 112.8 | 136.7 | 152.1 |
| Distribution rate | 47.1% | 117% | 110% | -148% | -39.3% | 53.2% | 48.8% | 46.4% |
| Net sales 1 | 1,035,165 | 1,067,355 | 973,038 | 990,586 | 969,992 | 1,014,380 | 1,046,218 | 1,078,539 |
| EBITDA 1 | 111,434 | 102,371 | 91,819 | 83,241 | 42,947 | 134,767 | 145,676 | 154,243 |
| EBIT 1 | 41,586 | 46,572 | 28,133 | 7,575 | -28,788 | 64,685 | 76,843 | 85,332 |
| Net income 1 | 42,439 | 34,202 | 21,749 | -10,813 | -40,680 | 44,639 | 55,233 | 61,652 |
| Net Debt 1 | -25,411 | 178,152 | 176,296 | 264,681 | 231,320 | 210,495 | 161,891 | 124,092 |
| Reference price 2 | 6,414.00 | 6,471.00 | 4,252.00 | 2,786.50 | 2,278.00 | 3,530.00 | 3,530.00 | 3,530.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 31.3x | 1.6x | 12.03x | 1.7% | 8.91B | |
| 23.18x | 4.4x | 16.11x | 2.79% | 366B | |
| 30.95x | 4.75x | 19.65x | 1.92% | 241B | |
| 19.4x | 2.88x | 12.72x | 3.25% | 141B | |
| 25.75x | 3.78x | 15.93x | 2.3% | 74.45B | |
| 55.5x | 7.91x | 30.44x | 0.22% | 49.05B | |
| 38.43x | 6.19x | 26.9x | 2.43% | 45.93B | |
| 36.26x | 2.72x | 15.09x | 1.46% | 38.27B | |
| 19.88x | 2.78x | 11.59x | 4.47% | 36.24B | |
| 16.08x | 2.41x | 11.19x | 4.89% | 35.06B | |
| Average | 29.67x | 3.94x | 17.16x | 2.54% | 103.59B | |
| Weighted average by Cap. | 27.06x | 4.26x | 17.22x | 2.55% |
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
