|
Real-time Estimate
Tradegate
22:16:27 01/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 18.88 EUR | -1.26% |
|
-3.10% | +51.84% |
| 09-07 | Jefferies Adjusts Shiseido's Price Target to 3,900 Yen from 3,500 Yen, Keeps at Buy | MT |
| 09-03 | Shiseido Receives Dividend from Subsidiary Shiseido Europe | 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 | 1,361,920 | - | - |
| Change | - | 0.9% | -34.27% | -34.5% | -18.23% | 49.64% | - | - |
| Enterprise Value (EV) 1 | 2,536,903 | 2,763,626 | 1,875,607 | 1,377,672 | 1,141,445 | 1,571,774 | 1,521,771 | 1,481,883 |
| Change | - | 8.94% | -32.13% | -26.55% | -17.15% | 37.7% | -3.18% | -2.62% |
| P/E | 60.4x | 75.6x | 78.1x | -103x | -22.4x | 30.8x | 25.1x | 22.5x |
| PBR | 4.7x | 4.28x | 2.75x | 1.76x | 1.51x | 2.17x | 2.08x | 1.99x |
| PEG | - | -3.9x | -2.1x | 1x | -0x | -0x | 1.1x | 1.9x |
| Capitalization / Revenue | 2.48x | 2.42x | 1.75x | 1.12x | 0.94x | 1.35x | 1.3x | 1.26x |
| EV / Revenue | 2.45x | 2.59x | 1.93x | 1.39x | 1.18x | 1.55x | 1.46x | 1.37x |
| EV / EBITDA | 22.8x | 27x | 20.4x | 16.6x | 26.6x | 11.6x | 10.5x | 9.58x |
| EV / EBIT | 61x | 59.3x | 66.7x | 182x | -39.7x | 24.9x | 19.9x | 17.4x |
| EV / FCF | 96.9x | 509x | 35.1x | -598x | 17.3x | 24.5x | 21.1x | 21.7x |
| FCF Yield | 1.03% | 0.2% | 2.85% | -0.17% | 5.76% | 4.08% | 4.75% | 4.61% |
| Dividend per Share 2 | 50 | 100 | 60 | 40 | 40 | 60 | 64.99 | 70.63 |
| Rate of return | 0.78% | 1.55% | 1.41% | 1.44% | 1.76% | 1.76% | 1.91% | 2.07% |
| EPS 2 | 106.2 | 85.6 | 54.43 | -27.06 | -101.8 | 110.7 | 135.6 | 151.8 |
| Distribution rate | 47.1% | 117% | 110% | -148% | -39.3% | 54.2% | 47.9% | 46.5% |
| Net sales 1 | 1,035,165 | 1,067,355 | 973,038 | 990,586 | 969,992 | 1,011,620 | 1,044,384 | 1,078,119 |
| EBITDA 1 | 111,434 | 102,371 | 91,819 | 83,241 | 42,947 | 135,156 | 145,394 | 154,727 |
| EBIT 1 | 41,586 | 46,572 | 28,133 | 7,575 | -28,788 | 63,121 | 76,371 | 84,993 |
| Net income 1 | 42,439 | 34,202 | 21,749 | -10,813 | -40,680 | 44,668 | 54,753 | 61,519 |
| Net Debt 1 | -25,411 | 178,152 | 176,296 | 264,681 | 231,320 | 209,854 | 159,851 | 119,963 |
| Reference price 2 | 6,414.00 | 6,471.00 | 4,252.00 | 2,786.50 | 2,278.00 | 3,408.00 | 3,408.00 | 3,408.00 |
| Nbr of stocks (in thousands) | 399,488 | 399,548 | 399,650 | 399,423 | 399,528 | 399,624 | - | - |
| Announcement Date | 09/02/22 | 10/02/23 | 09/02/24 | 10/02/25 | 10/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.34x | 4.07x | 14.92x | 3.03% | 337B | |
| 29.11x | 4.47x | 18.47x | 2.05% | 229B | |
| 18.1x | 2.7x | 11.92x | 3.56% | 132B | |
| 23.47x | 3.49x | 14.68x | 2.48% | 68.01B | |
| 51.25x | 7.42x | 28.59x | 0.3% | 46.35B | |
| 39.11x | 6.28x | 27.24x | 2.4% | 46.05B | |
| 18.6x | 2.63x | 10.97x | 4.78% | 33.92B | |
| 32.09x | 2.44x | 13.68x | 1.68% | 33.56B | |
| 14.6x | 2.37x | 10.96x | 5.29% | 32.4B | |
| Average | 27.52x | 3.99x | 16.83x | 2.84% | 106.53B | |
| Weighted average by Cap. | 25.26x | 4.04x | 16.28x | 2.76% |
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
- 4911 Stock
- SHD Stock
- Valuation Shiseido Company, Limited
Select your edition
All financial news and data tailored to specific country editions
