Valuation Azbil Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-08-07 EDT			5-day change	1st Jan Change
1,559.00 ^JPY	-9.94%		-6.39%	+9.60%

08-06	Azbil's Fiscal Q1 Attributable Profit Climbs 1.5%	MT
08-02	Young South Koreans look for jobs in Japan as they struggle to find work at home	RE

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	785,094	-	-
Change	-	-14.15%	14.64%	7.58%	15.65%	14.2%	-	-
Enterprise Value (EV) ¹	480,067	410,778	482,035	505,028	597,116	692,637	686,438	678,199
Change	-	-14.43%	17.35%	4.77%	18.23%	16%	-0.89%	-1.2%
P/E	27.1x	21.5x	18.4x	14.8x	17.9x	20.7x	19.5x	18.6x
PBR	2.8x	2.38x	2.5x	2.51x	2.72x	3.12x	3x	2.94x
PEG	-	1.9x	0.5x	0.4x	-6.34x	-46.85x	3.29x	3.98x
Capitalization / Revenue	2.19x	1.73x	1.9x	1.98x	2.3x	2.51x	2.42x	2.33x
EV / Revenue	1.87x	1.48x	1.66x	1.68x	2x	2.22x	2.11x	2.02x
EV / EBITDA	14.5x	11.3x	11.2x	10.5x	11x	11.5x	11.4x	10.5x
EV / EBIT	17x	13.1x	13.1x	12.2x	12.6x	13.8x	13x	12.1x
EV / FCF	78.3x	36.9x	19.1x	11x	13.4x	21x	20.5x	18.1x
FCF Yield	1.28%	2.71%	5.22%	9.11%	7.45%	4.77%	4.89%	5.51%
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%	3.21%	2.68%	3.08%
EPS ²	37.7	42.07	57.1	77.96	75.76	75.43	79.89	83.62
Distribution rate	39.8%	39.2%	33.3%	30.8%	42.2%	66.3%	52.3%	57.4%
Net sales ¹	256,551	278,406	290,938	300,378	298,930	312,595	325,078	336,246
EBITDA ¹	33,078	36,205	42,885	48,200	54,365	60,000	60,067	64,650
EBIT ¹	28,231	31,251	36,841	41,486	47,304	50,051	52,828	56,236
Net income ¹	20,784	22,602	30,207	40,955	38,565	38,040	39,485	41,405
Net Debt ¹	-81,408	-71,232	-70,526	-89,413	-90,367	-92,456	-98,655	-106,895
Reference price ²	1,022.50	902.50	1,048.50	1,151.50	1,354.00	1,559.00	1,559.00	1,559.00
Nbr of stocks (in thousands)	549,119	534,083	527,002	516,232	507,743	503,588	-	-
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	20.67x	2.22x	11.54x	3.21%	4.98B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.72x	2.47x	11.1x	2.74%	269B
SIEMENS AG	26.16x	3.05x	16.67x	2.01%	248B
SCHNEIDER ELECTRIC SE	32.06x	4.1x	18.94x	1.52%	197B
EATON CORPORATION PLC	40.46x	5.87x	25.06x	0.95%	174B
DELTA ELECTRONICS, INC.	40.11x	5.38x	24.16x	1.06%	133B
VERTIV HOLDINGS CO.	45.15x	7.42x	29.92x	0.09%	105B
DELTA ELECTRONICS (THAILAND)	92.04x	11.81x	65.43x	0.34%	99.14B
EMERSON ELECTRIC CO.	32.48x	5.23x	18.21x	1.39%	88.28B
AMETEK, INC.	34.45x	7.17x	22.45x	0.54%	58.15B
Average	38.23x	5.47x	24.35x	1.39%	137.77B
Weighted average by Cap.	35.63x	4.94x	22.53x	1.49%