Valuation COSMOS Pharmaceutical Corporation OTC Markets

Stocks

Market Closed - OTC Markets 22:37:29 23/09/2026 +04			5-day change	1st Jan Change
40.45 ^USD	+9.15%		+9.15%	-16.20%

08-03	COSMOS Pharmaceutical Corporation Announces Retirement of Futoshi Shibata as Director	CI
07-13	COSMOS Pharmaceutical Corporation Provides Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	483,107	525,081	502,890	700,001	476,495	492,108	-	-
Change	-	8.69%	-4.23%	39.2%	-31.93%	3.28%	-	-
Enterprise Value (EV) ¹	450,132	497,354	477,918	692,920	476,495	520,533	529,727	535,408
Change	-	10.49%	-3.91%	44.99%	-31.23%	9.24%	1.77%	1.07%
P/E	20.9x	22.1x	20.6x	22.6x	14.9x	15.3x	14.4x	13.5x
PBR	2.54x	2.49x	2.17x	2.72x	1.68x	1.59x	1.46x	1.35x
PEG	-	7.98x	7.61x	0.8x	4.32x	100.5x	2.3x	2.03x
Capitalization / Revenue	0.64x	0.63x	0.52x	0.69x	0.43x	0.42x	0.39x	0.36x
EV / Revenue	0.6x	0.6x	0.5x	0.69x	0.43x	0.44x	0.42x	0.39x
EV / EBITDA	10x	10.5x	9.29x	11.1x	7.12x	7.37x	7x	6.6x
EV / EBIT	15.1x	16.5x	15.2x	17.1x	11.3x	11.8x	11.2x	10.6x
EV / FCF	-39.1x	93.5x	-222x	-807x	-20.6x	-65.9x	-183x	-845x
FCF Yield	-2.56%	1.07%	-0.45%	-0.12%	-4.85%	-1.52%	-0.55%	-0.12%
Dividend per Share ²	40	50	60	70	82	85.3	90.01	94.2
Rate of return	0.66%	0.75%	0.95%	0.79%	1.36%	1.37%	1.45%	1.52%
EPS ²	292.4	300.5	308.6	390.9	404.3	404.9	430.3	459
Distribution rate	13.7%	16.6%	19.4%	17.9%	20.3%	21.1%	20.9%	20.5%
Net sales ¹	755,414	827,697	964,989	1,011,390	1,099,583	1,182,344	1,271,788	1,369,821
EBITDA ¹	44,906	47,496	51,425	62,633	66,929	70,584	75,645	81,080
EBIT ¹	29,796	30,128	31,501	40,404	42,353	44,273	47,144	50,404
Net income ¹	23,155	23,797	24,454	30,978	32,046	32,103	34,113	36,374
Net Debt ¹	-32,975	-27,727	-24,972	-7,081	-	28,425	37,619	43,300
Reference price ²	6,100.00	6,630.00	6,345.00	8,832.00	6,012.00	6,209.00	6,209.00	6,209.00
Nbr of stocks (in thousands)	79,198	79,198	79,258	79,257	79,257	79,257	-	-
Announcement Date	11/07/22	10/07/23	12/07/24	11/07/25	13/07/26	-	-	-

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.($)
TSURUHA HOLDINGS INC.	20.5x	0.35x	5.55x	2.25%	6.17B
COSMOS PHARMACEUTICAL CORPORATION	15.33x	0.44x	7.37x	1.37%	3.13B
SUGI HOLDINGS CO.,LTD.	14.37x	0.36x	5.27x	1.51%	2.88B
SUNDRUG CO.,LTD.	12.77x	0.42x	5.3x	3.8%	2.7B
KUSURI NO AOKI HOLDINGS CO., LTD.	19.13x	0.74x	10.31x	1.65%	2.31B
LBX PHARMACY CHAIN	14.67x	0.45x	4.28x	3.81%	1.47B
Average	16.13x	0.46x	6.35x	2.4%	3.11B
Weighted average by Cap.	16.94x	0.43x	6.26x	2.26%