Kobayashi Pharmaceutical Co Ltd
TSE:4967

Watchlist Manager
Kobayashi Pharmaceutical Co Ltd Logo
Kobayashi Pharmaceutical Co Ltd
TSE:4967
Watchlist
Price: 5 994 JPY 0.54% Market Closed
Market Cap: 445.6B JPY
Have any thoughts about
Kobayashi Pharmaceutical Co Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one Kobayashi Pharmaceutical Co Ltd stock under the Base Case scenario is 5 138.01 JPY. Compared to the current market price of 5 994 JPY, Kobayashi Pharmaceutical Co Ltd is Overvalued by 14%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
5 138.01 JPY
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.6
P/S
P/S
Price to Sales
2.6
vs History
80
vs Industry
20
Median 3Y
3.6
Median 5Y
3.8
Industry
1
Forward
2.6
More Details
43.8
P/E
P/E
Price to Earnings
43.8
vs History
3
vs Industry
22
Median 3Y
31.6
Median 5Y
33
Industry
16.8
Forward
33.9
More Details
26.8
P/OCF
P/OCF
Price to OCF
26.8
vs History
58
vs Industry
15
Median 3Y
25
Median 5Y
29
Industry
11.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
5
Median 3Y
39.4
Median 5Y
40.2
Industry
17.6
More Details
2.2
P/B
P/B
Price to Book Value
2.2
vs History
82
vs Industry
30
Median 3Y
3
Median 5Y
3.5
Industry
1.6
More Details
2.3
EV/S
EV/S
Enterprise Value to Sales
2.3
vs History
76
vs Industry
26
Median 3Y
3
Median 5Y
3.1
Industry
1.2
Forward
2.3
More Details
4.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.3
vs History
68
vs Industry
46
Median 3Y
5.4
Median 5Y
5.6
Industry
3.8
More Details
12.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.9
vs History
71
vs Industry
31
Median 3Y
15.5
Median 5Y
16.5
Industry
10.3
Forward
12.2
More Details
16.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
16.9
vs History
60
vs Industry
31
Median 3Y
18.6
Median 5Y
19.2
Industry
12.9
More Details
23.7
EV/OCF
EV/OCF
Enterprise Value to OCF
23.7
vs History
53
vs Industry
19
Median 3Y
20.7
Median 5Y
24.8
Industry
12.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
5
Median 3Y
32.7
Median 5Y
33.8
Industry
15.3
More Details
2.1
EV/IC
EV/IC
Enterprise Value to IC
2.1
vs History
82
vs Industry
26
Median 3Y
3.8
Median 5Y
4.5
Industry
1.2
More Details

Multiples Across Competitors

Competitors Multiples
Kobayashi Pharmaceutical Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Kobayashi Pharmaceutical Co Ltd
TSE:4967
445.6B JPY 2.6 43.8 12.9 16.9
JP
Fancl Corp
TSE:4921
121T JPY 1 109.9 17 118.9 7 954.3 10 745.9
FR
L'Oreal SA
PAR:OR
181.1B EUR 4.2 27.9 18.6 22.2
UK
Unilever PLC
LSE:ULVR
113.9B GBP 2.3 20.7 177.4 203.9
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.2 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.7B GBP 3.1 28.8 17.1 19.6
DE
Beiersdorf AG
XETRA:BEI
27.7B EUR 2.9 37.5 16 22.9
US
Estee Lauder Companies Inc
NYSE:EL
26.7B USD 1.7 131.4 13 19.8
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.4 14.4 26.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -296.7 35.2 37.7
IN
Dabur India Ltd
NSE:DABUR
902.9B INR 7.3 50.5 38.2 46.7
P/E Multiple
Earnings Growth P/E to Growth
JP
Kobayashi Pharmaceutical Co Ltd
TSE:4967
Average P/E: 1 754.9
43.8
-7%
N/A
JP
F
Fancl Corp
TSE:4921
17 118.9
50%
345.3
FR
L'Oreal SA
PAR:OR
27.9
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.2
32%
1.6
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.5
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
131.4
245%
0.5
JP
Kao Corp
TSE:4452
36.4
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -296.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kobayashi Pharmaceutical Co Ltd
TSE:4967
Average EV/EBITDA: 757.6
12.9
7%
1.9
JP
F
Fancl Corp
TSE:4921
7 954.3
37%
212.3
FR
L'Oreal SA
PAR:OR
18.6
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.1
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
13
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.2
35%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kobayashi Pharmaceutical Co Ltd
TSE:4967
Average EV/EBIT: 1 018.3
16.9
N/A N/A
JP
F
Fancl Corp
TSE:4921
10 745.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
203.9
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.6
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.8
35%
0.6
JP
Kao Corp
TSE:4452
26.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.7
44%
0.8
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.