Kirin Holdings Company, Limited (2503)

Basic

  • Market Cap

    ¥1,748.52B

  • EV

    ¥2,616.31B

  • Shares Out

    809.88M

  • Revenue

    ¥2,080.19B

  • Employees

    30,538

Margins

  • Gross

    45.28%

  • EBITDA

    11.24%

  • Operating

    7.17%

  • Pre-Tax

    6.23%

  • Net

    3.17%

  • FCF

    2.77%

Returns (5Yr Avg)

  • ROA

    4.15%

  • ROE

    7.92%

  • ROCE

    9.1%

  • ROIC

    5.72%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥2,333.85

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    ¥2,567.68

  • Earnings (Dil)

    ¥81.27

  • FCF

    ¥71.24

  • Book Value

    ¥1,373.81

Growth (CAGR)

  • Rev 3Yr

    3.74%

  • Rev 5Yr

    2.62%

  • Rev 10Yr

    0.69%

  • Dil EPS 3Yr

    -13.02%

  • Dil EPS 5Yr

    -15.29%

  • Dil EPS 10Yr

    -3.72%

  • Rev Fwd 2Yr

    3.76%

  • EBITDA Fwd 2Yr

    3.4%

  • EPS Fwd 2Yr

    9.3%

  • EPS LT Growth Est

    9.1%

Dividends

  • Yield

  • Payout

    87.34%

  • DPS

    ¥71

  • DPS Growth 3Yr

    2.99%

  • DPS Growth 5Yr

    7.48%

  • DPS Growth 10Yr

    7.8%

  • DPS Growth Fwd 2Yr

    4.37%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Revenues

1,930,522.0

1,941,305.0

1,849,545.0

1,821,570.0

1,989,468.0

2,080,185.0

Other Revenues, Total

Total Revenues

1,930,522.0

1,941,305.0

1,849,545.0

1,821,570.0

1,989,468.0

2,080,185.0

Total Revenues % Chg.

3.6%

0.6%

-4.7%

-1.5%

9.2%

6.6%

Cost of Goods Sold, Total

1,097,153.0

1,093,743.0

1,045,662.0

998,728.0

1,083,755.0

1,138,318.0

Gross Profit

833,369.0

847,562.0

803,883.0

822,842.0

905,713.0

941,867.0

Selling General & Admin Expenses, Total

634,041.0

656,807.0

641,768.0

549,606.0

598,421.0

628,191.0

R&D Expenses

69,612.0

74,271.0

74,271.0

Depreciation & Amortization

38,194.0

41,862.0

41,862.0

Other Operating Expenses

16,317.0

22,215.0

22,129.0

18,973.0

25,822.0

48,358.0

Other Operating Expenses, Total

650,358.0

679,022.0

663,897.0

676,385.0

740,376.0

792,682.0

Operating Income

183,011.0

168,540.0

139,986.0

146,457.0

165,337.0

149,185.0

Interest Expense, Total

-5,696.0

-6,700.0

-4,890.0

-4,448.0

-4,894.0

-5,506.0

Interest And Investment Income

5,491.0

4,511.0

2,752.0

2,718.0

4,497.0

1,119.0

Net Interest Expenses

-205.0

-2,189.0

-2,138.0

-1,730.0

-397.0

-4,387.0

Income (Loss) On Equity Invest.

28,448.0

33,722.0

24,752.0

34,490.0

22,780.0

29,137.0

Currency Exchange Gains (Loss)

-1,089.0

-1,707.0

-1,199.0

876.0

5,281.0

5,281.0

Other Non Operating Income (Expenses)

-1,774.0

-730.0

217.0

-2,103.0

-385.0

-385.0

EBT, Excl. Unusual Items

208,391.0

197,636.0

161,618.0

177,990.0

192,616.0

178,831.0

Restructuring Charges

-7,022.0

-16,914.0

-7,091.0

-2,026.0

-742.0

-742.0

Merger & Related Restructuring Charges

-601.0

-86.0

Impairment of Goodwill

-15,237.0

Gain (Loss) On Sale Of Investments

23,446.0

23.0

48,088.0

1.0

Gain (Loss) On Sale Of Assets

18,699.0

694.0

-271.0

1,020.0

4,472.0

4,472.0

Asset Writedown

-30.0

-48,755.0

-29,619.0

-77,390.0

-53,048.0

-53,048.0

Other Unusual Items

3,368.0

EBT, Incl. Unusual Items

246,852.0

116,823.0

124,551.0

99,617.0

191,386.0

129,514.0

Income Tax Expense

51,641.0

35,385.0

24,709.0

31,193.0

47,615.0

37,804.0

Earnings From Continuing Operations

195,211.0

81,438.0

99,842.0

68,424.0

143,771.0

91,710.0

Earnings Of Discontinued Operations

Minority Interest

-31,009.0

-21,796.0

-27,907.0

-8,634.0

-32,764.0

-25,849.0

Net Income

164,202.0

59,642.0

71,935.0

59,790.0

111,007.0

65,861.0

Net Income to Common Incl Extra Items

164,202.0

59,642.0

71,935.0

59,790.0

111,007.0

65,861.0

Net Income to Common Excl. Extra Items

164,202.0

59,642.0

71,935.0

59,790.0

111,007.0

65,861.0

Total Shares Outstanding

878.0

868.7

833.6

833.6

809.8

809.9

Weighted Avg. Shares Outstanding

894.5

877.0

840.7

833.6

821.8

810.1

Weighted Avg. Shares Outstanding Dil

894.5

877.0

840.7

833.6

821.8

810.1

EPS

183.6

68.0

85.6

71.7

135.1

81.3

EPS Diluted

183.5

68.0

85.5

71.7

135.1

81.3

EBITDA

250,957.0

226,007.0

198,448.0

227,587.0

251,274.0

233,781.0