Subscribe

Kao Corporation (4452.T)

JPY3,279.00 +56.00 (+1.74%)
JP JPX Consumer Defensive Household & Personal Products
Address 14-10, Nihonbashi Kayabacho 103-8210
Tokyo, JP
CEO Yoshihiro Hasebe
Website kao.com
IPO 2000-01-04
ISIN JP3205800000

Explore sections of this company profile

Also trades on Other OTC · KAOCF (USD) Other OTC · KAOOY (USD) Tokyo Stock Exchange · 4452.T (JPY)
Description

Kao Corporation is a multifaceted enterprise engaged in the development and sale of a broad spectrum of products, encompassing cosmetics, skin and hair care items, human health solutions, household cleaning and fabric care goods, and various chemical products. The company's operations are strategically divided into five core business segments: Hygiene and Living Care, Health and Beauty Care, Life Care, Cosmetics, and Chemicals. Within the Hygiene and Living Care segment, Kao provides essentials such as laundry detergents, fabric care products, and a variety of kitchen, paper, and general household cleaning supplies, alongside sanitary napkins and baby diapers. Its Health and Beauty Care division encompasses offerings like skin and hair care formulations, specialized professional hair care lines, bath additives, and both oral hygiene and thermal products. The Life Care segment focuses on delivering health beverages and commercial-grade hygiene solutions. In its Cosmetics Business, the company supplies both advised and self-service cosmetic items. Finally, the Chemical Business segment produces an extensive array of industrial ingredients, including oleochemicals, fat and oil derivatives, surfactants, fragrances, water-reducing admixtures, casting sand binders, plastics additives, process chemicals, toners and toner binders, inkjet ink colorants and inks, fine polishing agents and cleaners, and other specialized materials and process chemicals. Established in 1887, this Tokyo, Japan-headquartered entity initially operated as Kao Soap Co., Ltd., before adopting its current name, Kao Corporation, in 1982.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY3,279.00 +56.00 (+1.74%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.18
Float Shares
438.69M
Free Float %
97.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.52% -2.63% -3.54% -13.39% -10.58% -6.39% -8.63% +11.29% -13.77% -4.44% +104.36%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3,279.00
DCF (Unlevered) 13,158.44 +301.3%
DCF (Levered) 12,808.63 +290.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 69% Bullish
Rating 2026-05 Change
Strong Buy 4 0
Buy 5 0
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.20
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    +3.7% Q1'26: +6.0% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    +12.2% Q1'26: +39.3% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +6.7% Q1'26: -6.5% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +10.1% Q1'26: +7.8% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +11.9% Q1'26: +8.2% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    -0.7% Q1'26: -2.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    0.95× Q1'26: 1.10× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.16) × ERP
WACC = 92% × Ke + 8% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 13,158.44 Current price: 3,279.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
13 Rev. Ana.
9 EPS Ana.
Dec 2027
13 Rev. Ana.
13 EPS Ana.
Dec 2028
12 Rev. Ana.
12 EPS Ana.
Dec 2029
11 Rev. Ana.
10 EPS Ana.
Dec 2030
6 Rev. Ana.
5 EPS Ana.
Revenue
1.47T
est: 1.48T (-0.3%)
1.46T
est: 1.47T (-0.8%)
1.49T
est: 1.49T (+0.2%)
1.51T
est: 1.53T (-1.2%)
1.50T
est: 1.53T (-2.0%)
1.38T
est: 1.39T (-0.5%)
1.42T
est: 1.41T (+0.4%)
1.55T
est: 1.56T (-0.5%)
1.53T
est: 1.58T (-3.1%)
1.63T
est: 1.62T (+0.7%)
1.69T
est: 1.69T (+0.2%)
1.76T
1.74T – 1.78T
+4.4% YoY
1.82T
1.77T – 1.86T
+3.3% YoY
1.87T
1.87T – 1.88T
+3.0% YoY
1.89T
1.85T – 1.93T
+1.1% YoY
1.92T
1.89T – 1.96T
+1.7% YoY
EBITDA
238.00B
est: 219.14B (+8.6%)
242.39B
est: 217.98B (+11.2%)
263.03B
est: 220.54B (+19.3%)
274.65B
est: 226.39B (+21.3%)
299.44B
est: 227.43B (+31.7%)
264.99B
est: 206.02B (+28.6%)
240.08B
est: 209.77B (+14.4%)
203.47B
est: 231.39B (-12.1%)
189.81B
est: 227.58B (-16.6%)
233.44B
est: 232.57B (+0.4%)
256.11B
est: 242.53B (+5.6%)
253.29B
250.13B – 256.05B
+4.4% YoY
261.58B
254.49B – 267.94B
+3.3% YoY
269.33B
268.83B – 269.83B
+3.0% YoY
272.19B
266.77B – 277.01B
+1.1% YoY
276.69B
271.17B – 281.58B
+1.7% YoY
EBIT
164.38B
est: 132.17B (+24.4%)
191.27B
est: 131.47B (+45.5%)
208.52B
est: 133.01B (+56.8%)
213.99B
est: 136.54B (+56.7%)
216.08B
est: 137.16B (+57.5%)
178.91B
est: 124.25B (+44.0%)
152.74B
est: 126.52B (+20.7%)
113.73B
est: 139.56B (-18.5%)
100.21B
est: 160.85B (-37.7%)
145.01B
est: 164.38B (-11.8%)
170.27B
est: 171.42B (-0.7%)
179.02B
176.79B – 180.97B
+4.4% YoY
184.88B
179.87B – 189.37B
+3.3% YoY
190.36B
190.01B – 190.71B
+3.0% YoY
192.38B
188.55B – 195.78B
+1.1% YoY
195.56B
191.66B – 199.02B
+1.7% YoY
Net Income
98.86B
est: 89.32B (+10.7%)
126.55B
est: 113.17B (+11.8%)
147.01B
est: 130.28B (+12.8%)
153.70B
est: 142.99B (+7.5%)
148.21B
est: 150.02B (-1.2%)
126.14B
est: 123.42B (+2.2%)
109.64B
est: 117.85B (-7.0%)
86.04B
est: 98.48B (-12.6%)
43.87B
est: 70.66B (-37.9%)
107.77B
est: 107.07B (+0.7%)
120.08B
est: 120.08B (+0.0%)
132.54B
131.90B – 137.21B
+10.4% YoY
144.79B
138.04B – 161.54B
+9.2% YoY
156.55B
154.18B – 175.50B
+8.1% YoY
168.32B
163.96B – 172.19B
+7.5% YoY
179.29B
174.65B – 183.42B
+6.5% YoY
SGA
597.20B
est: 371.98B (+60.5%)
561.39B
est: 370.01B (+51.7%)
382.31B
est: 374.36B (+2.1%)
371.13B
est: 384.29B (-3.4%)
357.04B
est: 386.05B (-7.5%)
330.10B
est: 349.71B (-5.6%)
341.86B
est: 356.08B (-4.0%)
353.81B
est: 392.77B (-9.9%)
376.38B
est: 383.44B (-1.8%)
407.72B
est: 391.85B (+4.0%)
416.82B
est: 408.63B (+2.0%)
426.76B
421.43B – 431.41B
+4.4% YoY
440.73B
428.79B – 451.44B
+3.3% YoY
453.78B
452.95B – 454.62B
+3.0% YoY
458.60B
449.46B – 466.72B
+1.1% YoY
466.18B
456.89B – 474.43B
+1.7% YoY
EPS
209.82
est: 192.24 (+9.1%)
253.43
est: 243.57 (+4.0%)
298.30
est: 280.39 (+6.4%)
314.25
est: 307.75 (+2.1%)
306.70
est: 322.88 (-5.0%)
262.29
est: 265.63 (-1.3%)
230.59
est: 253.65 (-9.1%)
183.28
est: 212.36 (-13.7%)
94.37
est: 152.02 (-37.9%)
231.94
est: 232.43 (-0.2%)
260.30
est: 266.93 (-2.5%)
293.82
285.92 – 297.42
+10.1% YoY
323.13
299.24 – 350.16
+10.0% YoY
352.31
334.23 – 380.44
+9.0% YoY
364.87
355.42 – 373.27
+3.6% YoY
388.65
378.58 – 397.59
+6.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B+ 3/5 4/5 4/5 4/5 3/5 2/5 2/5
2026-05-11 A- 4/5 5/5 4/5 4/5 3/5 2/5 2/5
2026-05-08 B+ 3/5 5/5 4/5 4/5 2/5 2/5 2/5
2026-05-07 B+ 3/5 5/5 4/5 4/5 2/5 2/5 2/5
2026-05-01 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-04-30 B+ 3/5 5/5 3/5 4/5 2/5 2/5 2/5
2026-04-28 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-27 B+ 3/5 5/5 3/5 5/5 2/5 2/5 2/5
2026-04-24 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-23 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-22 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-21 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-20 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-17 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-16 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-15 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
160.82B
OE per share TTM
347.83
Owner's Yield
6.00%
Maintenance CapEx ratio
11.70%
Maint CapEx / Avg PPE
37.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
5.23M
Shares Outstanding
452.32M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Yoshihiro Hasebe President, Chief Executive Officer & Representative Director 184M male
Toru Nishiguchi Senior Mngng Exec Ofcr, Head of Global & Asia Region of Global Consumer Care Div and Rep Director 84M male
Masakazu Negoro Senior Managing Executive Officer, Head of Corporate Finance Unit & Director 84M male
Hideo Makino Senior Vice President of Accounting & Finance and Executive Officer
Hiroshi Yamaguchi Senior Executive Officer & President of Kao (singapore) Private limited
Lisa Caroline MacCallum Executive Fellow of Corporate Branding & Director female
Masaru Takeyasu Executive Officer male
Motomitsu Hasumi Senior Executive Officer & Senior VP of Global Product Quality Management
Naoshi Nakamoto Executive Officer & Senior Vice President of Global Procurement
Natsumi Hotta Managing Executive Officer & Senior VP of Human Capital Strategy - Global female
Akiko Hasegawa Executive Officer & Global Senior Vice President of Legal
Yoshio Nakao Senior Executive Officer
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits