|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,895.00 JPY | -0.42% |
|
+3.69% | +12.50% |
| 08-06 | KOSE to Merge Manufacturing and Sales Units Effective 2028 | MT |
| 08-06 | KOSE Holdings Corporation Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: KOSE Holdings Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 744,501 | 822,717 | 603,383 | 409,669 | 299,070 | 334,544 | - | - |
| Change | - | 10.51% | -26.66% | -32.1% | -27% | 11.86% | - | - |
| Enterprise Value (EV) 1 | 640,636 | 716,164 | 568,383 | 306,921 | 217,263 | 269,282 | 248,371 | 241,056 |
| Change | - | 11.79% | -20.64% | -46% | -29.21% | 23.94% | -7.77% | -2.95% |
| P/E | 55.8x | 43.8x | 51.7x | 54.5x | 19.8x | 26.2x | 24.4x | 21.8x |
| PBR | 3.52x | 3.18x | 2.27x | 1.5x | 1.05x | 1.16x | 1.15x | 1.12x |
| PEG | - | 1.1x | -1.4x | -1.5x | 0x | -1.8x | 3.38x | 1.8x |
| Capitalization / Revenue | 3.31x | 2.85x | 2.01x | 1.27x | 0.91x | 0.97x | 0.94x | 0.91x |
| EV / Revenue | 2.85x | 2.48x | 1.89x | 0.95x | 0.66x | 0.78x | 0.7x | 0.66x |
| EV / EBITDA | 23.5x | 21.8x | 21.4x | 11.4x | 7.4x | 9.02x | 7.33x | 6.68x |
| EV / EBIT | 34x | 32.4x | 35.6x | 17.7x | 11.8x | 15.1x | 11.9x | 10.3x |
| EV / FCF | 49x | 51.3x | 29.6x | 32.5x | -21.5x | -28.6x | 19.6x | 15.5x |
| FCF Yield | 2.04% | 1.95% | 3.38% | 3.08% | -4.64% | -3.49% | 5.1% | 6.44% |
| Dividend per Share 2 | 120 | 140 | 140 | 140 | 140 | 149.2 | 150.2 | 154.2 |
| Rate of return | 0.92% | 0.97% | 1.32% | 1.95% | 2.67% | 2.53% | 2.55% | 2.62% |
| EPS 2 | 233.9 | 329 | 204.4 | 131.6 | 264.8 | 225.4 | 241.6 | 270.2 |
| Distribution rate | 51.3% | 42.5% | 68.5% | 106% | 52.9% | 66.2% | 62.1% | 57.1% |
| Net sales 1 | 224,983 | 289,136 | 300,406 | 322,700 | 330,193 | 344,131 | 355,503 | 367,374 |
| EBITDA 1 | 27,279 | 32,822 | 26,567 | 27,000 | 29,346 | 29,856 | 33,877 | 36,084 |
| EBIT 1 | 18,852 | 22,120 | 15,985 | 17,300 | 18,467 | 17,837 | 20,788 | 23,303 |
| Net income 1 | 13,341 | 18,771 | 11,663 | 7,500 | 15,114 | 12,119 | 13,758 | 15,375 |
| Net Debt 1 | -103,865 | -106,553 | -35,000 | -102,748 | -81,807 | -65,262 | -86,173 | -93,488 |
| Reference price 2 | 13,050.00 | 14,420.00 | 10,575.00 | 7,179.00 | 5,240.00 | 5,895.00 | 5,895.00 | 5,895.00 |
| Nbr of stocks (in thousands) | 57,050 | 57,054 | 57,058 | 57,065 | 57,074 | 56,750 | - | - |
| Announcement Date | 14/02/22 | 13/02/23 | 13/02/24 | 12/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.2x | 0.79x | 9.09x | 2.52% | 2.13B | |
| 29.35x | 4.55x | 18.75x | 2.02% | 238B | |
| 60.2x | 8.5x | 32.64x | 0.21% | 52.35B | |
| 24.9x | 4.55x | 17.73x | 1.34% | 10.21B | |
| 34.22x | 1.63x | 12.34x | 1.66% | 9.17B | |
| 23.8x | 1.71x | 10.97x | 1.13% | 6.22B | |
| 51.66x | 3.23x | 15.78x | -.--% | 5.81B | |
| 25.28x | 2.5x | 13.41x | 2.6% | 3.94B | |
| 14.25x | 1.56x | 8.75x | 3% | 3.35B | |
| 18.86x | 2.44x | 11.8x | 4.11% | 2.52B | |
| Average | 30.87x | 3.15x | 15.13x | 1.86% | 33.32B | |
| Weighted average by Cap. | 34.18x | 4.92x | 20.25x | 1.69% |
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
- 4922 Stock
- Valuation KOSE Holdings Corporation
Select your edition
All financial news and data tailored to specific country editions
