|
Delayed
Japan Exchange
05:30:00 30/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 4,613.00 JPY | +2.51% |
|
+1.30% | +6.63% |
| 08/10 | Kewpie Corporation Reports Earnings Results for the Nine Months Ended August 31, 2026 | CI |
| 06/10 | Tranche Update on Kewpie Corporation's Equity Buyback Plan announced on January 14, 2026. | CI |
Company Valuation: Kewpie Corporation
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 301,337 | 340,143 | 358,628 | 478,166 | 596,116 | 608,716 | - | - |
| Change | - | 12.88% | 5.43% | 33.33% | 24.67% | 2.11% | - | - |
| Enterprise Value (EV) 1 | 274,721 | 304,783 | 321,809 | 407,798 | 541,312 | 557,650 | 561,321 | 558,468 |
| Change | - | 10.94% | 5.59% | 26.72% | 32.74% | 3.02% | 0.66% | -0.51% |
| P/E | 18x | 21.2x | 27.2x | 22.3x | 20x | 23.8x | 21.5x | 19.3x |
| PBR | 1.31x | 1.27x | 1.27x | 1.58x | 1.89x | 1.87x | 1.81x | 1.72x |
| PEG | - | -2.1x | -1.5x | 0.4x | 0.5x | -1.7x | 2x | 1.7x |
| Capitalization / Revenue | 0.74x | 0.79x | 0.79x | 0.99x | 1.16x | 1.14x | 1.09x | 1.05x |
| EV / Revenue | 0.67x | 0.71x | 0.71x | 0.84x | 1.05x | 1.05x | 1.01x | 0.97x |
| EV / EBITDA | 6.31x | 7.31x | 8.74x | 7.47x | 10.2x | 9.66x | 9.08x | 8.36x |
| EV / EBIT | 9.82x | 12x | 16.3x | 11.9x | 15.6x | 14.3x | 13.3x | 12x |
| EV / FCF | 10.4x | 27.7x | 54.7x | 10.4x | 35.4x | 30.1x | 26.4x | 22.5x |
| FCF Yield | 9.62% | 3.61% | 1.83% | 9.61% | 2.82% | 3.32% | 3.79% | 4.45% |
| Dividend per Share 2 | 47 | 47 | 50 | 54 | 64 | 68.94 | 76.29 | 78.88 |
| Rate of return | 2.04% | 1.92% | 1.94% | 1.57% | 1.45% | 1.53% | 1.7% | 1.75% |
| EPS 2 | 128.2 | 115.3 | 94.78 | 154.1 | 220.6 | 189 | 209.4 | 233.8 |
| Distribution rate | 36.7% | 40.7% | 52.8% | 35% | 29% | 36.5% | 36.4% | 33.7% |
| Net sales 1 | 407,039 | 430,304 | 455,086 | 483,985 | 513,417 | 532,216 | 556,024 | 578,114 |
| EBITDA 1 | 43,506 | 41,682 | 36,811 | 54,592 | 52,927 | 57,741 | 61,823 | 66,770 |
| EBIT 1 | 27,972 | 25,433 | 19,694 | 34,329 | 34,628 | 38,872 | 42,261 | 46,385 |
| Net income 1 | 18,014 | 16,033 | 13,174 | 21,419 | 30,506 | 26,105 | 28,089 | 30,753 |
| Net Debt 1 | -26,616 | -35,360 | -36,819 | -70,368 | -54,804 | -51,067 | -47,395 | -50,248 |
| Reference price 2 | 2,309.00 | 2,447.00 | 2,580.00 | 3,440.00 | 4,405.00 | 4,500.00 | 4,500.00 | 4,500.00 |
| Nbr of stocks (in thousands) | 130,505 | 139,004 | 139,003 | 139,002 | 135,327 | 135,270 | - | - |
| Announcement Date | 11/1/22 | 10/1/23 | 10/1/24 | 9/1/25 | 14/1/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.81x | 1.05x | 9.66x | 1.53% | 3.86B | |
| 21.64x | 2.92x | 14.41x | 3.79% | 258B | |
| 19.45x | 2.5x | 14.87x | 3.29% | 79.81B | |
| 17.3x | 1.78x | 10.17x | 3.63% | 46.24B | |
| 14.09x | 0.51x | 9.1x | 2.74% | 36.73B | |
| 18.57x | 2.98x | 11.95x | 3.6% | 32.2B | |
| 35.17x | 3.04x | 17.74x | 1.05% | 31.07B | |
| 26.06x | 5.48x | 17.47x | 3.22% | 29.69B | |
| -8.42x | 1.84x | 9.2x | 6.71% | 28.34B | |
| 18.35x | 1.75x | 12.39x | 4.65% | 27.95B | |
| Average | 18.60x | 2.39x | 12.70x | 3.42% | 57.37B | |
| Weighted average by Cap. | 19.66x | 2.64x | 13.60x | 3.62% |
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
- 2809 Stock
- Valuation Kewpie Corporation
Select your edition
All financial news and data tailored to specific country editions
