Valuation Kobayashi Pharmaceutical Co., Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 31/07/2026 +04			5-day change	1st Jan Change
5,588.00 ^JPY	-2.56%		+2.74%	+2.95%

05-13	Oasis Management Company is making shareholder proposal to Kobayashi Pharmaceutical Co, filing shows	RE
04-17	Jefferies Adjusts Kobayashi Pharmaceutical's Price Target to 5,200 Yen from 5,100 Yen, Keeps at Hold	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	704,427	650,295	503,841	463,131	403,511	415,405	-	-
Change	-	-7.68%	-22.52%	-8.08%	-12.87%	2.95%	-	-
Enterprise Value (EV) ¹	596,011	546,554	424,992	398,232	333,575	349,401	345,176	339,304
Change	-	-8.3%	-22.24%	-6.3%	-16.24%	4.74%	-1.21%	-1.7%
P/E	35.8x	34.8x	25.3x	46x	110x	39.9x	30.6x	24.8x
PBR	3.59x	3.47x	2.47x	2.18x	1.92x	1.97x	1.92x	1.86x
PEG	-	12.08x	7.7x	-0.9x	-1.7x	0x	1x	1.1x
Capitalization / Revenue	4.54x	3.91x	2.9x	2.8x	2.43x	2.41x	2.31x	2.23x
EV / Revenue	3.84x	3.29x	2.45x	2.4x	2.01x	2.03x	1.92x	1.82x
EV / EBITDA	19.3x	17.1x	13.3x	12.1x	14.1x	15.3x	12.8x	10.9x
EV / EBIT	22.9x	20.5x	16.5x	16x	22.4x	26.2x	19.7x	15.8x
EV / FCF	31.8x	31.1x	-350x	-29.2x	68.5x	23.5x	22.7x	19.7x
FCF Yield	3.15%	3.22%	-0.29%	-3.42%	1.46%	4.25%	4.4%	5.07%
Dividend per Share ²	83	90	101	102	104	106	109.5	114.3
Rate of return	0.92%	1%	1.49%	1.64%	1.92%	1.9%	1.96%	2.05%
EPS ²	252.4	259.6	268.2	135.4	49.19	140.1	182.5	225.4
Distribution rate	32.9%	34.7%	37.7%	75.3%	211%	75.7%	60%	50.7%
Net sales ¹	155,252	166,258	173,455	165,600	165,742	172,508	179,820	186,639
EBITDA ¹	30,900	32,027	31,837	32,800	23,600	22,780	27,030	31,262
EBIT ¹	26,065	26,669	25,780	24,860	14,923	13,355	17,494	21,464
Net income ¹	19,715	20,022	20,338	10,067	3,656	10,520	13,674	16,493
Net Debt ¹	-108,416	-103,741	-78,849	-64,899	-69,936	-66,004	-70,229	-76,101
Reference price ²	9,040.00	9,030.00	6,790.00	6,230.00	5,428.00	5,588.00	5,588.00	5,588.00
Nbr of stocks (in thousands)	77,923	72,015	74,203	74,339	74,339	74,339	-	-
Announcement Date	04/02/22	14/02/23	09/02/24	10/02/25	10/02/26	-	-	-

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.($)
KOBAYASHI PHARMACEUTICAL CO., LTD.	39.9x	2.03x	15.34x	1.9%	2.61B
PROCTER & GAMBLE COMPANY	21.28x	4.14x	15.18x	2.95%	336B
UNILEVER PLC	18.26x	2.77x	12.25x	3.45%	137B
COLGATE-PALMOLIVE COMPANY	25.13x	3.72x	15.69x	2.32%	72.78B
HINDUSTAN UNILEVER LIMITED	43.58x	7.02x	30.47x	2.12%	51.72B
KENVUE INC.	20.19x	2.84x	11.77x	4.4%	36.94B
ESTEE LAUDER	81.14x	2.41x	14.5x	1.68%	30.35B
BEIERSDORF	18.73x	1.37x	8.17x	1.26%	20.29B
ESSITY AB	15.99x	1.54x	8.76x	3.31%	19.7B
KAO CORPORATION	21.65x	1.56x	9.96x	2.39%	18.55B
Average	30.59x	2.94x	14.21x	2.58%	72.69B
Weighted average by Cap.	24.99x	3.69x	15.06x	2.89%