Kose Corp
TSE:4922

Watchlist Manager
Kose Corp Logo
Kose Corp
TSE:4922
Watchlist
Price: 6 620 JPY -1.49% Market Closed
Market Cap: 377.8B JPY
Have any thoughts about
Kose Corp?
Write Note

Intrinsic Value

The intrinsic value of one Kose Corp stock under the Base Case scenario is 11 250.04 JPY. Compared to the current market price of 6 620 JPY, Kose Corp is Undervalued by 41%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
11 250.04 JPY
Undervaluation 41%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Kose Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Kose Corp cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Kose Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Kose Corp

Provide an overview of the primary business activities
of Kose Corp.

What unique competitive advantages
does Kose Corp hold over its rivals?

What risks and challenges
does Kose Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Kose Corp.

Provide P/S
for Kose Corp.

Provide P/E
for Kose Corp.

Provide P/OCF
for Kose Corp.

Provide P/FCFE
for Kose Corp.

Provide P/B
for Kose Corp.

Provide EV/S
for Kose Corp.

Provide EV/GP
for Kose Corp.

Provide EV/EBITDA
for Kose Corp.

Provide EV/EBIT
for Kose Corp.

Provide EV/OCF
for Kose Corp.

Provide EV/FCFF
for Kose Corp.

Provide EV/IC
for Kose Corp.

Show me price targets
for Kose Corp made by professional analysts.

What are the Revenue projections
for Kose Corp?

How accurate were the past Revenue estimates
for Kose Corp?

What are the Net Income projections
for Kose Corp?

How accurate were the past Net Income estimates
for Kose Corp?

What are the EPS projections
for Kose Corp?

How accurate were the past EPS estimates
for Kose Corp?

What are the EBIT projections
for Kose Corp?

How accurate were the past EBIT estimates
for Kose Corp?

Compare the revenue forecasts
for Kose Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Kose Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kose Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Kose Corp compared to its peers.

Compare the P/E ratios
of Kose Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Kose Corp with its peers.

Analyze the financial leverage
of Kose Corp compared to its main competitors.

Show all profitability ratios
for Kose Corp.

Provide ROE
for Kose Corp.

Provide ROA
for Kose Corp.

Provide ROIC
for Kose Corp.

Provide ROCE
for Kose Corp.

Provide Gross Margin
for Kose Corp.

Provide Operating Margin
for Kose Corp.

Provide Net Margin
for Kose Corp.

Provide FCF Margin
for Kose Corp.

Show all solvency ratios
for Kose Corp.

Provide D/E Ratio
for Kose Corp.

Provide D/A Ratio
for Kose Corp.

Provide Interest Coverage Ratio
for Kose Corp.

Provide Altman Z-Score Ratio
for Kose Corp.

Provide Quick Ratio
for Kose Corp.

Provide Current Ratio
for Kose Corp.

Provide Cash Ratio
for Kose Corp.

What is the historical Revenue growth
over the last 5 years for Kose Corp?

What is the historical Net Income growth
over the last 5 years for Kose Corp?

What is the current Free Cash Flow
of Kose Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Kose Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kose Corp

Current Assets 240.4B
Cash & Short-Term Investments 116.7B
Receivables 42.9B
Other Current Assets 80.8B
Non-Current Assets 124.8B
Long-Term Investments 16B
PP&E 71.6B
Intangibles 12.5B
Other Non-Current Assets 24.7B
Current Liabilities 62.7B
Accounts Payable 25.6B
Accrued Liabilities 13.5B
Other Current Liabilities 23.6B
Non-Current Liabilities 35.4B
Long-Term Debt 8.1B
Other Non-Current Liabilities 27.3B
Efficiency

Earnings Waterfall
Kose Corp

Revenue
320.2B JPY
Cost of Revenue
-97.3B JPY
Gross Profit
222.8B JPY
Operating Expenses
-204.1B JPY
Operating Income
18.8B JPY
Other Expenses
-10.8B JPY
Net Income
7.9B JPY

Free Cash Flow Analysis
Kose Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Kose Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
51/100
Profitability
Score

Kose Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Kose Corp's solvency score is 98/100. The higher the solvency score, the more solvent the company is.

98/100
Solvency
Score

Kose Corp's solvency score is 98/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Kose Corp

Wall Street analysts forecast Kose Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Kose Corp is 9 745.08 JPY with a low forecast of 7 575 JPY and a high forecast of 12 600 JPY.

Lowest
Price Target
7 575 JPY
14% Upside
Average
Price Target
9 745.08 JPY
47% Upside
Highest
Price Target
12 600 JPY
90% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Kose Corp?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Kose Corp is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Kose Corp Logo
Kose Corp

Country

Japan

Industry

Consumer products

Market Cap

377.8B JPY

Dividend Yield

2.11%

Description

KOSÉ Corp. manufactures and distributes cosmetic products. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 8,612 full-time employees. The firm operates in two business segments. Make-up segment is engaged in the manufacture and sale of products under the brands of KOSE, Sekkisei, ESPRIQUE, COSME DECORTE, Predia, INFINITY, JILLSTUART, ADDICTION, CLIE, ALBION, tarte, among others. Cosmetry segment is engaged in the manufacture and sale of products under the brands of Visee, Fasio, ELSIA, softymo, SUNCUT, CLEAR TURN, Stephen Knoll New York, Nature & Co, among others. The firm is also involved in the manufacture and sale of amenity products, the leasing of real estate properties, the manufacture and export of materials, as well as the original equipment manufacturing (OEM) business.

Contact

TOKYO-TO
Chuo-Ku
3-6-2, Nihombashi
+81332731511.0
www.kose.co.jp

IPO

1999-12-01

Employees

8 612

Officers

President, CEO & Executive Director
Mr. Kazutoshi Kobayashi
Executive Officer and GM of Accounting, Finance Dept. & Corporate Strategy Dept.
Mr. Keita Matsunami
General Manager of Investor Relations Department
Ms. Hiroko Hanakura
Executive Officer & GM of Legal Dept.
Masato Nakade
General Manager of Corporate Communication Office
Shingo Iwasaki
GM of Marketing and DECORTE Division & Director
Mr. Shinji Tanaka
Show More
Senior Executive Director
Mr. Takao Kobayashi
General Manager of President Office
Mr. Kazumasa Hanagata
Managing Director
Mr. Noboru Naitou
Executive Director
Mr. Koichi Shibusawa
Show Less

See Also

Discover More
What is the Intrinsic Value of one Kose Corp stock?

The intrinsic value of one Kose Corp stock under the Base Case scenario is 11 250.04 JPY.

Is Kose Corp stock undervalued or overvalued?

Compared to the current market price of 6 620 JPY, Kose Corp is Undervalued by 41%.

Back to Top