Valuation Azbil Corporation OTC Markets

Stocks

Market Closed - OTC Markets 11:03:51 2026-09-18 EDT			5-day change	1st Jan Change
9.730 ^USD	-1.22%		-5.26%	+9.20%

08-06	Azbil's Fiscal Q1 Attributable Profit Climbs 1.5%	MT
08-06	Azbil Corporation Provides Consolidated Earnings Guidance for the First Half and Full Year of Fiscal Year Ending March 31, 2027	CI

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	728,785	-	-
Change	-	-14.15%	14.64%	7.58%	15.65%	6.01%	-	-
Enterprise Value (EV) ¹	480,067	410,778	482,035	505,028	597,116	651,868	630,130	621,891
Change	-	-14.43%	17.35%	4.77%	18.23%	9.17%	-3.33%	-1.31%
P/E	27.1x	21.5x	18.4x	14.8x	17.9x	19.8x	18.9x	17.7x
PBR	2.8x	2.38x	2.5x	2.51x	2.72x	2.96x	2.96x	2.96x
PEG	-	1.9x	0.5x	0.4x	-6.34x	-6.13x	4.23x	2.56x
Capitalization / Revenue	2.19x	1.73x	1.9x	1.98x	2.3x	2.29x	2.21x	2.19x
EV / Revenue	1.87x	1.48x	1.66x	1.68x	2x	2.05x	1.91x	1.87x
EV / EBITDA	14.5x	11.3x	11.2x	10.5x	11x	8.53x	11x	10.5x
EV / EBIT	17x	13.1x	13.1x	12.2x	12.6x	12.7x	12.2x	11.2x
EV / FCF	78.3x	36.9x	19.1x	11x	13.4x	21.2x	17.9x	17.2x
FCF Yield	1.28%	2.71%	5.22%	9.11%	7.45%	4.71%	5.58%	5.81%
Dividend per Share ²	15	16.5	19	24	32	50	37.33	45
Rate of return	1.47%	1.83%	1.81%	2.08%	2.36%	3.45%	2.57%	3.1%
EPS ²	37.7	42.07	57.1	77.96	75.76	73.31	76.59	81.89
Distribution rate	39.8%	39.2%	33.3%	30.8%	42.2%	68.2%	48.7%	55%
Net sales ¹	256,551	278,406	290,938	300,378	298,930	318,469	329,298	333,118
EBITDA ¹	33,078	36,205	42,885	48,200	54,365	76,390	57,100	59,300
EBIT ¹	28,231	31,251	36,841	41,486	47,304	51,405	51,646	55,355
Net income ¹	20,784	22,602	30,207	40,955	38,565	37,394	39,357	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	1,450.50	1,450.50	1,450.50
Nbr of stocks (in thousands)	549,119	534,083	527,002	516,232	507,743	502,437	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SIEMENS AG	24.3x	2.92x	15.94x	2.13%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.58x	1.82x	8.23x	3.51%	211B
SCHNEIDER ELECTRIC SE	30.05x	3.86x	17.82x	1.63%	184B
EATON CORPORATION PLC	37.63x	5.61x	23.63x	1.04%	165B
DELTA ELECTRONICS, INC.	42.34x	5.67x	25.42x	1.17%	142B
VERTIV HOLDINGS CO.	41.28x	6.79x	27.28x	0.1%	96.01B
DELTA ELECTRONICS (THAILAND)	86.67x	10.79x	61.51x	0.37%	90.15B
EMERSON ELECTRIC CO.	30.68x	4.98x	17.33x	1.47%	83.63B
AMETEK, INC.	32.4x	7.02x	22.06x	0.57%	54.48B
Average	37.77x	5.50x	24.36x	1.33%	139.9B
Weighted average by Cap.	33.82x	4.71x	21.48x	1.65%