Mandom Corp
TSE:4917
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (6), the stock would be worth ¥1 125.45 (64% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 16.4 | ¥3 085 |
0%
|
| 3-Year Average | 6 | ¥1 125.45 |
-64%
|
| 5-Year Average | 7.3 | ¥1 374.85 |
-55%
|
| Industry Average | 8.7 | ¥1 630.9 |
-47%
|
| Country Average | 8.7 | ¥1 632.91 |
-47%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥110.7B
|
/ |
Jan 2026
¥6.7B
|
= |
|
|
¥110.7B
|
/ |
Mar 2026
¥7.1B
|
= |
|
|
¥110.7B
|
/ |
Mar 2027
¥9.5B
|
= |
|
|
¥110.7B
|
/ |
Mar 2028
¥10.3B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Mandom Corp
TSE:4917
|
139.2B JPY | 16.4 | 64.4 | |
| FR |
|
L'Oreal SA
PAR:OR
|
184.2B EUR | 17.1 | 30.1 | |
| UK |
|
Unilever PLC
LSE:ULVR
|
92B GBP | 11.3 | 11.2 | |
| IN |
|
Hindustan Unilever Ltd
NSE:HINDUNILVR
|
5.2T INR | 36.6 | 38 | |
| UK |
|
HALEON PLC
LSE:HLN
|
31.4B GBP | 13.2 | 18.8 | |
| US |
|
Estee Lauder Companies Inc
NYSE:EL
|
27.4B USD | 14.3 | -154.1 | |
| DE |
|
Beiersdorf AG
XETRA:BEI
|
16.4B EUR | 8.2 | 17.4 | |
| JP |
|
Kao Corp
TSE:4452
|
2.7T JPY | 10 | 22.6 | |
| IN |
|
Godrej Consumer Products Ltd
NSE:GODREJCP
|
1.1T INR | 38.1 | 63.3 | |
| CA |
|
Relevium Technologies Inc
XTSX:RLV
|
12.2B CAD | -6 373.4 | -4 624.4 | |
| IN |
|
Dabur India Ltd
NSE:DABUR
|
783.4B INR | 31.9 | 43.8 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
Mandom Corp
Glance View
Mandom Corp. engages in the manufacture and sale of cosmetics, fragrance products and quasi-drugs. The company is headquartered in Osaka, Osaka-Fu and currently employs 2,914 full-time employees. The company went IPO on 2002-01-22. The firm operates through three geographic segments including Japan, Indonesia and Other Countries. The firm is mainly engaged in the manufacture and sale of cosmetics, fragrance products and quasi-drugs. In addition, the Company exports cosmetics handled by subsidiaries. Main products of the Company are hair styling, hair coloring, hair care, skin care, body care, foot care, hand care, fragrance and other products. The firm is also engaged in insurance agency business and management business of the Company's headquarters building.
