Valuation Azbil Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:49:40 2026-06-18 EDT			5-day change	1st Jan Change
10.74 ^USD	+14.26%		-.--%	+20.54%

07-01	Tranche Update on Azbil Corporation's Equity Buyback Plan announced on May 13, 2026.	CI
05-25	Azbil Corporation, 2026 Earnings Call, May 13, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	561,475	482,010	552,561	594,441	687,483	845,734	-	-
Change	-	-14.15%	14.64%	7.58%	15.65%	23.02%	-	-
Enterprise Value (EV) ¹	480,067	410,778	482,035	505,028	597,116	768,817	747,079	738,839
Change	-	-14.43%	17.35%	4.77%	18.23%	28.75%	-2.83%	-1.1%
P/E	27.1x	21.5x	18.4x	14.8x	17.9x	22.4x	21.1x	20.1x
PBR	2.8x	2.38x	2.5x	2.51x	2.72x	3.43x	3.23x	3.17x
PEG	-	1.9x	0.5x	0.4x	-6.34x	-24.2x	3.39x	4.12x
Capitalization / Revenue	2.19x	1.73x	1.9x	1.98x	2.3x	2.71x	2.6x	2.52x
EV / Revenue	1.87x	1.48x	1.66x	1.68x	2x	2.46x	2.29x	2.2x
EV / EBITDA	14.5x	11.3x	11.2x	10.5x	11x	12.1x	12.4x	11.4x
EV / EBIT	17x	13.1x	13.1x	12.2x	12.6x	15.4x	14.2x	13.1x
EV / FCF	78.3x	36.9x	19.1x	11x	13.4x	23.3x	22.3x	19.8x
FCF Yield	1.28%	2.71%	5.22%	9.11%	7.45%	4.29%	4.49%	5.06%
Dividend per Share ²	15	16.5	19	24	32	50	41.75	48
Rate of return	1.47%	1.83%	1.81%	2.08%	2.36%	2.98%	2.49%	2.86%
EPS ²	37.7	42.07	57.1	77.96	75.76	75.06	79.73	83.62
Distribution rate	39.8%	39.2%	33.3%	30.8%	42.2%	66.6%	52.4%	57.4%
Net sales ¹	256,551	278,406	290,938	300,378	298,930	312,428	325,898	336,246
EBITDA ¹	33,078	36,205	42,885	48,200	54,365	63,500	60,067	64,650
EBIT ¹	28,231	31,251	36,841	41,486	47,304	49,851	52,768	56,236
Net income ¹	20,784	22,602	30,207	40,955	38,565	37,483	39,425	41,405
Net Debt ¹	-81,408	-71,232	-70,526	-89,413	-90,367	-76,917	-98,655	-106,895
Reference price ²	1,022.50	902.50	1,048.50	1,151.50	1,354.00	1,680.00	1,680.00	1,680.00
Nbr of stocks (in thousands)	549,119	534,083	527,002	516,232	507,743	503,413	-	-
Announcement Date	5/13/22	5/12/23	5/13/24	5/13/25	5/13/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.24x	2.33x	10.29x	2.96%	250B
SIEMENS AG	25.08x	2.94x	15.93x	2.12%	233B
SCHNEIDER ELECTRIC SE	28.39x	3.68x	16.97x	1.74%	169B
EATON CORPORATION PLC	34.3x	5.32x	22.68x	1.08%	155B
DELTA ELECTRONICS, INC.	46.39x	6.18x	26.74x	0.95%	152B
VERTIV HOLDINGS CO.	54.43x	8.73x	35.54x	0.08%	122B
DELTA ELECTRONICS (THAILAND)	96.98x	13.55x	70.23x	0.31%	111B
EMERSON ELECTRIC CO.	28.01x	4.61x	16.12x	1.62%	76.44B
AMETEK, INC.	31.93x	6.67x	20.78x	0.59%	53.02B
Average	40.31x	6.00x	26.14x	1.27%	146.88B
Weighted average by Cap.	36.75x	5.24x	23.61x	1.54%