Valuation COSMOS Pharmaceutical Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-23 am EDT			5-day change	1st Jan Change
6,350.00 ^JPY	+0.41%		-1.67%	-20.06%

Oct. 13	COSMOS Pharmaceutical Corporation Reports Earnings Results for the First Quarter Ended August 31, 2026	CI
Aug. 03	COSMOS Pharmaceutical Corporation Announces Retirement of Futoshi Shibata as Director	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	483,107	525,081	502,890	700,001	476,495	503,283	-	-
Change	-	8.69%	-4.23%	39.2%	-31.93%	5.62%	-	-
Enterprise Value (EV) ¹	450,132	497,354	477,918	692,920	476,495	537,683	540,702	546,233
Change	-	10.49%	-3.91%	44.99%	-31.23%	12.84%	0.56%	1.02%
P/E	20.9x	22.1x	20.6x	22.6x	14.9x	15.7x	14.8x	13.9x
PBR	2.54x	2.49x	2.17x	2.72x	1.68x	1.63x	1.5x	1.38x
PEG	-	7.98x	7.61x	0.8x	4.32x	56.66x	2.4x	2.14x
Capitalization / Revenue	0.64x	0.63x	0.52x	0.69x	0.43x	0.43x	0.4x	0.37x
EV / Revenue	0.6x	0.6x	0.5x	0.69x	0.43x	0.46x	0.43x	0.4x
EV / EBITDA	10x	10.5x	9.29x	11.1x	7.12x	7.59x	7.12x	6.72x
EV / EBIT	15.1x	16.5x	15.2x	17.1x	11.3x	12.1x	11.5x	10.8x
EV / FCF	-39.1x	93.5x	-222x	-807x	-20.6x	-68.1x	-186x	-862x
FCF Yield	-2.56%	1.07%	-0.45%	-0.12%	-4.85%	-1.47%	-0.54%	-0.12%
Dividend per Share ²	40	50	60	70	82	85.3	90.01	94.2
Rate of return	0.66%	0.75%	0.95%	0.79%	1.36%	1.34%	1.42%	1.48%
EPS ²	292.4	300.5	308.6	390.9	404.3	405.5	430.4	458.4
Distribution rate	13.7%	16.6%	19.4%	17.9%	20.3%	21%	20.9%	20.6%
Net sales ¹	755,414	827,697	964,989	1,011,390	1,099,583	1,175,556	1,263,383	1,363,477
EBITDA ¹	44,906	47,496	51,425	62,633	66,929	70,861	75,956	81,252
EBIT ¹	29,796	30,128	31,501	40,404	42,353	44,406	47,189	50,384
Net income ¹	23,155	23,797	24,454	30,978	32,046	32,143	34,123	36,324
Net Debt ¹	-32,975	-27,727	-24,972	-7,081	-	34,400	37,419	42,950
Reference price ²	6,100.00	6,630.00	6,345.00	8,832.00	6,012.00	6,350.00	6,350.00	6,350.00
Nbr of stocks (in thousands)	79,198	79,198	79,258	79,257	79,257	79,257	-	-
Announcement Date	7/11/22	7/10/23	7/12/24	7/11/25	7/13/26	-	-	-

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	15.66x	0.46x	7.59x	1.34%	3.21B
JD HEALTH INTERNATIONAL INC.	17.04x	0.7x	10.38x	-.--%	15.29B
RAIA DROGASIL S.A.	23.58x	0.98x	10.61x	1.91%	7.04B
MATSUKIYOCOCOKARA & CO.	17.07x	0.76x	7.93x	2.19%	6.58B
TSURUHA HOLDINGS INC.	21.05x	0.36x	5.64x	2.17%	6.44B
ALIBABA HEALTH INFORMATION TECHNOLOGY LIMITED	19.76x	0.72x	12.44x	1.1%	5.91B
YIFENG PHARMACY CHAIN CO., LTD.	16.3x	1.02x	7.13x	2.59%	4.61B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD.	13.93x	0.59x	4.53x	5.19%	3.1B
CLICKS GROUP LIMITED	14.97x	0.89x	6.68x	4.33%	3.02B
SUGI HOLDINGS CO.,LTD.	15.76x	0.33x	5.23x	1.39%	2.98B
Average	17.51x	0.68x	7.82x	2.22%	5.82B
Weighted average by Cap.	18.08x	0.70x	8.64x	1.68%