Valuation Kyowa Corporation

Stocks

Delayed Japan Exchange 04:07:57 10/11/26 pm AEDT			5-day change	1st Jan Change
4,400.00 ^JPY	+5.39%		+3.90%	+266.36%

12/11	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

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	24,970	-	-
Change	-	20.46%	47.41%	4.98%	24.15%	261.26%	-	-
Enterprise Value (EV)	4,118	4,466	6,075	6,776	8,335	24,970	24,970	24,970
Change	-	8.45%	36.04%	11.54%	23%	199.58%	0%	0%
P/E	22.8x	8.31x	8.2x	6.07x	6.16x	13.9x	12x	10.2x
PBR	0.96x	1.06x	1.33x	1.14x	1.17x	-	-	-
PEG	-	0x	0.2x	0.1x	0.3x	0.2x	0.8x	0.6x
Capitalization / Revenue	0.29x	0.29x	0.36x	0.33x	0.33x	0.83x	0.75x	0.66x
EV / Revenue	0x	0x	0x	0x	0x	0.83x	0.75x	0.66x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.32x	7.34x	6.24x
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%	0.96%	1.44%	1.68%
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	4,175.00	4,175.00	4,175.00
Nbr of stocks (in thousands)	5,974	5,957	5,952	5,961	5,969	5,981	-	-
Announcement Date	13/5/22	12/5/23	14/5/24	13/5/25	13/5/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KYOWA CORPORATION	12.76x	-	-	1.04%	145M
BOOKING HOLDINGS INC.	16.63x	4.35x	11.54x	1.04%	119B
VIKING HOLDINGS LTD	27.22x	5.57x	19.64x	-.--%	39.07B
ORIENTAL LAND CO., LTD.	42.34x	7.4x	22.1x	0.5%	36.55B
EXPEDIA GROUP, INC.	13.66x	1.81x	7.04x	0.72%	30.74B
TRIP.COM GROUP LIMITED	27.44x	2.1x	8.73x	0.73%	27.94B
FORMULA ONE GROUP	61.58x	6.3x	24.73x	-.--%	26.53B
LIFE TIME GROUP HOLDINGS, INC.	28.79x	3.49x	12.28x	-.--%	10.58B
VAIL RESORTS, INC.	28.31x	2.83x	10.51x	5.61%	5.65B
Average	28.75x	4.23x	14.57x	1.07%	33B
Weighted average by Cap.	26.57x	4.53x	14.36x	0.73%