|
Delayed
Japan Exchange
04:30:00 21/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 3,556.00 JPY | +0.08% |
|
+0.65% | +13.59% |
| 08/08 | Kao Corporation, Q2 2026 Earnings Call, Aug 05, 2026 | |
| 06/08 | Japan's Nikkei slips as tech-share tumble eclipses broader gains | RE |
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 | 3,217,319 | - | - |
| Change | - | -14.36% | 10.38% | 10.05% | -4.56% | 13.61% | - | - |
| Enterprise Value (EV) 1 | 2,643,951 | 2,302,274 | 2,543,022 | 2,740,482 | 2,751,820 | 3,045,063 | 3,013,619 | 2,972,043 |
| Change | - | -12.92% | 10.46% | 7.76% | 0.41% | 10.66% | -1.03% | -1.38% |
| P/E | 26.1x | 28.7x | 61.5x | 27.5x | 24.1x | 23.3x | 21.9x | 20.2x |
| PBR | 2.96x | 2.51x | 2.74x | 2.78x | 2.66x | 2.84x | 2.72x | 2.56x |
| PEG | - | -1.4x | -1.3x | 0x | 2x | 1.3x | 3.58x | 2.37x |
| Capitalization / Revenue | 2.01x | 1.57x | 1.76x | 1.82x | 1.68x | 1.8x | 1.74x | 1.68x |
| EV / Revenue | 1.86x | 1.48x | 1.66x | 1.68x | 1.63x | 1.7x | 1.63x | 1.55x |
| EV / EBITDA | 11.5x | 11.5x | 17x | 11.7x | 11x | 10.9x | 10.3x | 9.62x |
| EV / EBIT | 18.4x | 20.9x | 42.4x | 18.7x | 16.8x | 16.2x | 15x | 13.7x |
| EV / FCF | 24.4x | - | 23.3x | 25.4x | 27.9x | 23.7x | 22.1x | 20x |
| FCF Yield | 4.1% | - | 4.3% | 3.94% | 3.58% | 4.23% | 4.53% | 5% |
| Dividend per Share 2 | 72 | 74 | 75 | 76 | 77 | 78.08 | 79.29 | 80.41 |
| Rate of return | 2.39% | 2.82% | 2.59% | 2.38% | 2.46% | 2.2% | 2.23% | 2.26% |
| EPS 2 | 115.3 | 91.64 | 47.18 | 116 | 130.2 | 152.9 | 162.3 | 176.1 |
| Distribution rate | 62.4% | 80.8% | 159% | 65.5% | 59.2% | 51.1% | 48.9% | 45.7% |
| Net sales 1 | 1,418,768 | 1,551,059 | 1,532,579 | 1,628,448 | 1,688,633 | 1,789,855 | 1,852,986 | 1,913,398 |
| EBITDA 1 | 230,851 | 199,809 | 149,630 | 235,066 | 249,910 | 279,563 | 291,584 | 309,050 |
| EBIT 1 | 143,510 | 110,071 | 60,035 | 146,644 | 164,069 | 188,526 | 200,337 | 216,313 |
| Net income 1 | 109,636 | 86,038 | 43,870 | 107,767 | 120,081 | 134,272 | 145,578 | 156,854 |
| Net Debt 1 | -208,332 | -140,412 | -153,183 | -226,654 | -80,140 | -172,257 | -203,701 | -245,277 |
| Reference price 2 | 3,009.50 | 2,627.50 | 2,900.00 | 3,194.00 | 3,130.50 | 3,556.00 | 3,556.00 | 3,556.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.25x | 1.7x | 10.89x | 2.2% | 20.24B | |
| 21.04x | 4.06x | 14.83x | 3.04% | 336B | |
| 18.24x | 2.74x | 12.09x | 3.5% | 137B | |
| 24.77x | 3.71x | 15.57x | 2.33% | 72.61B | |
| 41.79x | 6.73x | 29.21x | 2.21% | 49.48B | |
| 34.36x | 2.62x | 14.35x | 1.55% | 36.88B | |
| 20.05x | 2.8x | 11.7x | 4.44% | 36.61B | |
| 20.99x | 1.36x | 8.84x | 1.25% | 20.26B | |
| 15.78x | 1.52x | 8.7x | 3.35% | 19.58B | |
| 39.98x | 5.64x | 27.62x | 1.79% | 9.98B | |
| Average | 26.03x | 3.29x | 15.38x | 2.57% | 73.93B | |
| Weighted average by Cap. | 23.07x | 3.64x | 14.91x | 2.92% |
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
