Valuation Coca-Cola Bottlers Japan Holdings Inc.

Equities

Market Closed - Japan Exchange Other stock markets 02:30:00 2025-06-13 am EDT			5-day change	1st Jan Change
2,347.00 ^JPY	+0.28%		-1.76%	-6.01%

May. 05	Coca-Cola Bottlers Japan Buys Back 1.3 Million Shares in April	MT
May. 01	Coca-Cola Bottlers Japan Holdings Inc., Q1 2025 Earnings Call, May 01, 2025

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	288,573	236,735	257,713	363,261	453,312	403,454	-	-
Change	-	-17.96%	8.86%	40.96%	24.79%	-11%	-	-
Enterprise Value (EV) ¹	443,786	340,362	353,608	430,998	507,503	460,802	450,843	444,355
Change	-	-23.3%	3.89%	21.89%	17.75%	-9.2%	-2.16%	-1.44%
P/E ratio	-61.2x	-94.6x	-31.9x	194x	61.3x	30.3x	20.9x	17.4x
PBR	0.58x	0.48x	0.54x	0.77x	0.95x	0.86x	0.85x	0.84x
PEG	-	2x	-0x	-2x	0x	0.3x	0.5x	0.9x
Capitalization / Revenue	0.36x	0.3x	0.32x	0.42x	0.51x	0.44x	0.44x	0.43x
EV / Revenue	0.56x	0.43x	0.44x	0.5x	0.57x	0.51x	0.49x	0.48x
EV / EBITDA	9.27x	9.41x	10.3x	8.64x	8.62x	7.06x	6.2x	5.7x
EV / EBIT	-37.9x	-16.2x	-30.7x	125x	37.9x	21.3x	15.3x	12.9x
EV / FCF	-20.4x	16.4x	18x	9.62x	15.5x	19.9x	14.6x	12.9x
FCF Yield	-4.91%	6.08%	5.55%	10.4%	6.45%	5.02%	6.86%	7.77%
Dividend per Share ²	25	50	50	50	53	57.17	61.67	66.33
Rate of return	1.55%	3.79%	3.48%	2.47%	2.12%	2.44%	2.63%	2.83%
EPS ²	-26.29	-13.96	-45	10.43	40.76	77.58	112.1	134.5
Distribution rate	-95.1%	-358%	-111%	479%	130%	73.7%	55%	49.3%
Net sales ¹	791,956	785,837	807,430	868,581	892,681	909,354	919,162	928,106
EBITDA ¹	47,861	36,189	34,273	49,901	58,850	65,244	72,698	77,943
EBIT ¹	-11,722	-20,971	-11,513	3,441	13,390	21,669	29,460	34,400
Net income ¹	-4,715	-2,503	-8,070	1,871	7,309	13,476	18,898	22,147
Net Debt ¹	155,213	103,627	95,895	67,737	54,191	57,347	47,389	40,901
Reference price ²	1,609.00	1,320.00	1,437.00	2,024.50	2,497.00	2,347.00	2,347.00	2,347.00
Nbr of stocks (in thousands)	179,349	179,345	179,341	179,432	181,543	171,902	-	-
Announcement Date	2/10/21	2/10/22	2/9/23	2/14/24	2/13/25	-	-	-

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.($)
COCA-COLA BOTTLERS JAPAN HOLDINGS INC.	30.25x	0.51x	7.06x	2.44%	2.8B
PEPSICO, INC.	17.97x	2.36x	12.21x	4.3%	179B
COCA-COLA EUROPACIFIC PARTNERS PLC	19.86x	2.2x	12.49x	2.59%	42.8B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.26x	1.43x	7.15x	3.85%	20.26B
OSOTSPA	14.24x	1.68x	8.92x	6.56%	1.43B
A.G. BARR P.L.C.	15.85x	1.55x	8.75x	2.71%	1.02B
Average	18.90x	1.62x	9.43x	3.74%	41.29B
Weighted average by Cap.	18.18x	2.23x	11.75x	3.95%