Valuation COSMOS Pharmaceutical Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 07/08/2026 HKT			5-day change	1st Jan Change
6,455.00 ^JPY	+2.09%		-6.18%	-18.73%

07-13	COSMOS Pharmaceutical Corporation Provides Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI
07-13	COSMOS Pharmaceutical Corporation Provides Consolidated Earnings Guidance for the First Half and Full Year of the Fiscal Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	603,094	483,107	525,081	502,890	700,001	511,606	-	-
Change	-	-19.9%	8.69%	-4.23%	39.2%	-26.91%	-	-
Enterprise Value (EV) ¹	553,560	450,132	497,354	477,918	692,920	491,326	486,005	483,277
Change	-	-18.68%	10.49%	-3.91%	44.99%	-29.09%	-1.08%	-0.56%
P/E	22.2x	20.9x	22.1x	20.6x	22.6x	14.9x	16.4x	15.1x
PBR	3.54x	2.54x	2.49x	2.17x	2.72x	1.68x	1.66x	1.52x
PEG	-	-1.4x	7.98x	7.61x	0.8x	4.32x	-8.69x	1.81x
Capitalization / Revenue	0.83x	0.64x	0.63x	0.52x	0.69x	0.43x	0.43x	0.4x
EV / Revenue	0.76x	0.6x	0.6x	0.5x	0.69x	0.45x	0.41x	0.38x
EV / EBITDA	11.8x	10x	10.5x	9.29x	11.1x	7.4x	6.93x	6.46x
EV / EBIT	16.7x	15.1x	16.5x	15.2x	17.1x	11.7x	11x	10.4x
EV / FCF	65.2x	-39.1x	93.5x	-222x	-807x	113x	131x	630x
FCF Yield	1.53%	-2.56%	1.07%	-0.45%	-0.12%	-4.85%	0.76%	0.16%
Dividend per Share ²	35	40	50	60	70	82	84.2	89.51
Rate of return	0.46%	0.66%	0.75%	0.95%	0.79%	1.36%	1.3%	1.39%
EPS ²	342.9	292.4	300.5	308.6	390.9	404.3	394.5	427.5
Distribution rate	10.2%	13.7%	16.6%	19.4%	17.9%	20.3%	21.3%	20.9%
Net sales ¹	726,424	755,414	827,697	964,989	1,011,390	1,099,583	1,190,218	1,273,178
EBITDA ¹	46,932	44,906	47,496	51,425	62,633	66,929	70,103	74,852
EBIT ¹	33,147	29,796	30,128	31,501	40,404	42,353	44,041	46,529
Net income ¹	27,156	23,155	23,797	24,454	30,978	32,046	31,371	33,890
Net Debt ¹	-49,534	-32,975	-27,727	-24,972	-7,081	-20,280	-25,601	-28,329
Reference price ²	7,615.00	6,100.00	6,630.00	6,345.00	8,832.00	6,455.00	6,455.00	6,455.00
Nbr of stocks (in thousands)	79,198	79,198	79,198	79,258	79,257	79,257	-	-
Announcement Date	12/7/21	11/7/22	10/7/23	12/7/24	11/7/25	13/7/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COSMOS PHARMACEUTICAL CORPORATION	15.73x	0.44x	7.24x	1.2%	3.16B
TSURUHA HOLDINGS INC.	23.46x	0.4x	6.17x	2.04%	6.84B
SUGI HOLDINGS CO.,LTD.	15.36x	0.43x	6.35x	1.37%	3.15B
SUNDRUG CO.,LTD.	12.77x	0.45x	5.58x	3.75%	2.72B
KUSURI NO AOKI HOLDINGS CO., LTD.	20.96x	0.79x	11.12x	1.44%	2.38B
LBX PHARMACY CHAIN	14.55x	0.43x	4.1x	3.48%	1.39B
GREAT TREE PHARMACY CO., LTD.	16.61x	0.48x	6.59x	4.29%	346M
Average	17.06x	0.49x	6.74x	2.51%	2.86B
Weighted average by Cap.	18.47x	0.47x	6.74x	2.1%