|
Delayed
Japan Exchange
10:30:00 20/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 4,375.00 JPY | -3.95% |
|
+3.06% | +264.28% |
| 11-12 | Kyowa Corporation agreed to acquire DORAKU Co., Ltd. from Kosae Nishimura and Keisuke Yoshimura. | CI |
| 05/06/24 | Kyowa Kirin Repurchases 3.3 Million Shares in May | MT |
Company Valuation: Kyowa Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,987 | 3,598 | 5,303 | 5,567 | 6,912 | 27,242 | - | - |
| Change | - | 20.46% | 47.41% | 4.98% | 24.15% | 294.14% | - | - |
| Enterprise Value (EV) | 4,118 | 4,466 | 6,075 | 6,776 | 8,335 | 27,242 | 27,242 | 27,242 |
| Change | - | 8.45% | 36.04% | 11.54% | 23% | 226.85% | 0% | 0% |
| P/E | 22.8x | 8.31x | 8.2x | 6.07x | 6.16x | 15.1x | 13.1x | 11.1x |
| PBR | 0.96x | 1.06x | 1.33x | 1.14x | 1.17x | - | - | - |
| PEG | - | 0x | 0.2x | 0.1x | 0.3x | 0.3x | 0.8x | 0.6x |
| Capitalization / Revenue | 0.29x | 0.29x | 0.36x | 0.33x | 0.33x | 0.91x | 0.81x | 0.72x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.91x | 0.81x | 0.72x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.08x | 8.01x | 6.81x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 17.5 | 17.5 | 20 | 20 | 25 | 40 | 60 | 70 |
| Rate of return | 3.5% | 2.9% | 2.24% | 2.14% | 2.16% | 0.88% | 1.32% | 1.54% |
| EPS 2 | 21.9 | 72.67 | 108.7 | 154 | 188.1 | 301 | 347.8 | 409.6 |
| Distribution rate | 79.9% | 24.1% | 18.4% | 13% | 13.3% | 13.3% | 17.3% | 17.1% |
| Net sales 1 | 10,385 | 12,444 | 14,580 | 16,705 | 20,729 | 30,000 | 33,500 | 37,900 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 274 | 717 | 1,082 | 1,294 | 1,757 | 3,000 | 3,400 | 4,000 |
| Net income 1 | 128 | 432 | 646 | 917 | 1,122 | 1,800 | 2,080 | 2,450 |
| Net Debt | 1,131 | 868 | 772 | 1,209 | 1,423 | - | - | - |
| Reference price 2 | 500.00 | 604.00 | 891.00 | 934.00 | 1,158.00 | 4,555.00 | 4,555.00 | 4,555.00 |
| Nbr of stocks (in thousands) | 5,974 | 5,957 | 5,952 | 5,961 | 5,969 | 5,981 | - | - |
| Announcement Date | 13/05/22 | 12/05/23 | 14/05/24 | 13/05/25 | 13/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.13x | - | - | 0.88% | 172M | |
| 15.49x | 4.3x | 11.59x | 1.04% | 122B | |
| 26.1x | 5.36x | 18.89x | -.--% | 37.54B | |
| 15.67x | 2.05x | 8.04x | 0.65% | 35.01B | |
| 40.04x | 6.72x | 20.19x | 0.52% | 33.35B | |
| 24.52x | 1.8x | 7.49x | 0.82% | 24.93B | |
| 40.57x | 5.87x | 25.21x | -.--% | 22.34B | |
| 25.42x | 3.07x | 10.86x | -.--% | 9.07B | |
| 26.95x | 2.74x | 10.17x | 5.89% | 5.38B | |
| Average | 25.54x | 3.99x | 14.05x | 1.09% | 32.22B | |
| Weighted average by Cap. | 22.94x | 4.28x | 13.74x | 0.76% |
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
- 6570 Stock
- Valuation Kyowa Corporation
Select your edition
All financial news and data tailored to specific country editions
