Valuation Azbil Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-14 EDT			5-day change	1st Jan Change
1,449.00 ^JPY	+0.84%		-1.73%	+1.86%

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	728,032	-	-
Change	-	-14.15%	14.64%	7.58%	15.65%	5.9%	-	-
Enterprise Value (EV) ¹	480,067	410,778	482,035	505,028	597,116	651,114	629,376	621,137
Change	-	-14.43%	17.35%	4.77%	18.23%	9.04%	-3.34%	-1.31%
P/E	27.1x	21.5x	18.4x	14.8x	17.9x	20.7x	19.3x	18.4x
PBR	2.8x	2.38x	2.5x	2.51x	2.72x	2.99x	2.76x	2.68x
PEG	-	1.9x	0.5x	0.4x	-6.34x	-2.7x	2.7x	3.6x
Capitalization / Revenue	2.19x	1.73x	1.9x	1.98x	2.3x	2.29x	2.28x	2.19x
EV / Revenue	1.87x	1.48x	1.66x	1.68x	2x	2.04x	1.97x	1.86x
EV / EBITDA	14.5x	11.3x	11.2x	10.5x	11x	7.29x	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%	4.72%	5.59%	5.82%
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%	2.58%	3.11%
EPS ²	37.7	42.07	57.1	77.96	75.76	69.96	74.95	78.79
Distribution rate	39.8%	39.2%	33.3%	30.8%	42.2%	71.5%	49.8%	57.1%
Net sales ¹	256,551	278,406	290,938	300,378	298,930	318,469	319,697	333,118
EBITDA ¹	33,078	36,205	42,885	48,200	54,365	89,280	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	37,875	38,376	41,107
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	1,449.00	1,449.00	1,449.00
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.($)
AZBIL CORPORATION	20.54x	2.03x	7.23x	3.48%	4.7B
SIEMENS AG	24.36x	2.92x	15.98x	2.13%	236B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	15.94x	2.04x	9.16x	3.17%	231B
SCHNEIDER ELECTRIC SE	30.6x	3.92x	18.13x	1.59%	190B
EATON CORPORATION PLC	37.78x	5.61x	23.81x	1.01%	165B
DELTA ELECTRONICS, INC.	39.48x	5.28x	23.67x	1.26%	133B
DELTA ELECTRONICS (THAILAND)	93.95x	11.83x	67.16x	0.34%	99.77B
VERTIV HOLDINGS CO.	42.55x	7x	28.13x	0.1%	98.97B
EMERSON ELECTRIC CO.	31.14x	5.04x	17.55x	1.45%	84.89B
AMETEK, INC.	32.98x	7.13x	22.42x	0.56%	55.45B
Average	36.93x	5.28x	23.32x	1.51%	129.89B
Weighted average by Cap.	34.56x	4.81x	22.07x	1.6%