|
Market Closed -
Japan Exchange
04:30:00 28/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 3,635.00 JPY | +0.44% |
|
+4.36% | +16.12% |
| 26/08 | Kao Corporation Expands Curél Skincare Brand into the Nordic Region | CI |
| 08/08 | Kao Corporation, Q2 2026 Earnings Call, Aug 05, 2026 |
Company Valuation: Kao Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,852,283 | 2,442,686 | 2,696,205 | 2,967,136 | 2,831,960 | 3,274,319 | - | - |
| Change | - | -14.36% | 10.38% | 10.05% | -4.56% | 15.62% | - | - |
| Enterprise Value (EV) 1 | 2,643,951 | 2,302,274 | 2,543,022 | 2,740,482 | 2,751,820 | 3,086,155 | 3,069,018 | 3,031,442 |
| Change | - | -12.92% | 10.46% | 7.76% | 0.41% | 12.15% | -0.56% | -1.22% |
| P/E | 26.1x | 28.7x | 61.5x | 27.5x | 24.1x | 23.5x | 22.1x | 20.4x |
| PBR | 2.96x | 2.51x | 2.74x | 2.78x | 2.66x | 2.89x | 2.77x | 2.6x |
| PEG | - | -1.4x | -1.3x | 0x | 2x | 1.3x | 3.32x | 2.57x |
| Capitalization / Revenue | 2.01x | 1.57x | 1.76x | 1.82x | 1.68x | 1.82x | 1.76x | 1.7x |
| EV / Revenue | 1.86x | 1.48x | 1.66x | 1.68x | 1.63x | 1.72x | 1.65x | 1.58x |
| EV / EBITDA | 11.5x | 11.5x | 17x | 11.7x | 11x | 11x | 10.4x | 9.73x |
| EV / EBIT | 18.4x | 20.9x | 42.4x | 18.7x | 16.8x | 16.3x | 15.2x | 13.9x |
| EV / FCF | 24.4x | - | 23.3x | 25.4x | 27.9x | 24x | 22.5x | 20.4x |
| FCF Yield | 4.1% | - | 4.3% | 3.94% | 3.58% | 4.17% | 4.45% | 4.9% |
| Dividend per Share 2 | 72 | 74 | 75 | 76 | 77 | 78.12 | 79.42 | 80.73 |
| Rate of return | 2.39% | 2.82% | 2.59% | 2.38% | 2.46% | 2.16% | 2.19% | 2.23% |
| EPS 2 | 115.3 | 91.64 | 47.18 | 116 | 130.2 | 153.7 | 164 | 177 |
| Distribution rate | 62.4% | 80.8% | 159% | 65.5% | 59.2% | 50.8% | 48.4% | 45.6% |
| Net sales 1 | 1,418,768 | 1,551,059 | 1,532,579 | 1,628,448 | 1,688,633 | 1,797,188 | 1,862,456 | 1,923,877 |
| EBITDA 1 | 230,851 | 199,809 | 149,630 | 235,066 | 249,910 | 280,929 | 294,237 | 311,552 |
| EBIT 1 | 143,510 | 110,071 | 60,035 | 146,644 | 164,069 | 189,724 | 202,514 | 218,369 |
| Net income 1 | 109,636 | 86,038 | 43,870 | 107,767 | 120,081 | 137,051 | 147,437 | 158,196 |
| Net Debt 1 | -208,332 | -140,412 | -153,183 | -226,654 | -80,140 | -188,164 | -205,301 | -242,877 |
| Reference price 2 | 3,009.50 | 2,627.50 | 2,900.00 | 3,194.00 | 3,130.50 | 3,619.00 | 3,619.00 | 3,619.00 |
| Nbr of stocks (in thousands) | 947,760 | 929,661 | 929,726 | 928,972 | 904,635 | 904,758 | - | - |
| Announcement Date | 3/2/22 | 2/2/23 | 7/2/24 | 6/2/25 | 5/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.54x | 1.72x | 10.99x | 2.16% | 20.55B | |
| 20.84x | 4.02x | 14.68x | 3.08% | 333B | |
| 18.5x | 2.77x | 12.23x | 3.45% | 139B | |
| 24.74x | 3.7x | 15.55x | 2.33% | 72.51B | |
| 41.67x | 6.71x | 29.12x | 2.21% | 49.42B | |
| 35.82x | 2.72x | 14.87x | 1.52% | 38.43B | |
| 20.19x | 2.82x | 11.75x | 4.4% | 36.88B | |
| 16.2x | 1.55x | 8.88x | 3.28% | 19.93B | |
| 39.55x | 5.58x | 27.33x | 1.81% | 9.89B | |
| 32.56x | 4.18x | 22.28x | 2.14% | 7.17B | |
| Average | 27.36x | 3.58x | 16.77x | 2.64% | 72.65B | |
| Weighted average by Cap. | 23.28x | 3.69x | 15.13x | 2.95% |
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
- 4452 Stock
- Valuation Kao Corporation
Select your edition
All financial news and data tailored to specific country editions
