Valuation Canon Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:06:25 2026-07-10 EDT			5-day change	1st Jan Change
23.16 ^EUR	+1.40%		+1.94%	-6.50%

06-24	Canon Inc. Announces varioPRINT iX1700 Sheetfed Inkjet Digital Press and Colorado XL-Series Large-Format Hybrid Printers Win Red Dot Design Award	CI
05-13	Canon Announces EOS R6V 7K Camera And 20-50Mm F4 L Power Zoom Lens	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,929,211	2,899,801	3,575,836	4,871,959	4,070,674	3,685,986	-	-
Change	-	-1%	23.31%	36.25%	-16.45%	-9.45%	-	-
Enterprise Value (EV) ¹	2,749,080	2,944,208	3,588,005	4,889,024	4,430,852	4,010,353	3,959,534	3,832,300
Change	-	7.1%	21.87%	36.26%	-9.37%	-9.49%	-1.27%	-3.21%
P/E	13.6x	12.1x	13.7x	31.2x	12.6x	12x	10.7x	9.99x
PBR	1.02x	0.93x	1.07x	1.48x	1.17x	1.05x	1x	0.95x
PEG	-	0.8x	1.2x	-0.8x	0x	-7.64x	0.9x	1.49x
Capitalization / Revenue	0.83x	0.72x	0.86x	1.08x	0.88x	0.77x	0.75x	0.74x
EV / Revenue	0.78x	0.73x	0.86x	1.08x	0.96x	0.84x	0.81x	0.77x
EV / EBITDA	5.46x	5.08x	5.84x	9.49x	6.38x	5.89x	5.43x	5.01x
EV / EBIT	9.75x	8.33x	9.56x	17.5x	9.73x	9x	8x	7.32x
EV / FCF	10x	36x	20.4x	13.9x	19.6x	14.5x	13.1x	11.8x
FCF Yield	9.96%	2.78%	4.9%	7.17%	5.11%	6.89%	7.63%	8.47%
Dividend per Share ²	100	120	140	155	160	162.6	171.8	179.1
Rate of return	3.57%	4.2%	3.87%	3%	3.45%	3.75%	3.96%	4.13%
EPS ²	205.4	236.7	264.2	165.5	367.5	361.7	407.1	434.3
Distribution rate	48.7%	50.7%	53%	93.6%	43.5%	44.9%	42.2%	41.2%
Net sales ¹	3,513,357	4,031,414	4,180,972	4,509,821	4,624,727	4,772,063	4,901,529	5,001,317
EBITDA ¹	503,164	579,891	614,042	515,219	694,626	680,699	729,159	764,200
EBIT ¹	281,918	353,399	375,366	279,754	455,390	445,760	494,857	523,311
Net income ¹	214,718	243,961	264,513	160,025	332,053	313,858	346,220	364,056
Net Debt ¹	-180,131	44,407	12,169	17,065	360,178	324,367	273,548	146,314
Reference price ²	2,801.00	2,855.50	3,620.00	5,161.00	4,633.00	4,340.00	4,340.00	4,340.00
Nbr of stocks (in thousands)	1,045,773	1,015,514	987,800	943,995	878,626	849,306	-	-
Announcement Date	1/27/22	1/30/23	1/30/24	1/30/25	1/29/26	-	-	-

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.($)
BROTHER INDUSTRIES, LTD.	14.76x	-	-	2.74%	5.75B
RICOH COMPANY, LTD.	12.66x	0.44x	5.27x	2.95%	5.25B
PITNEY BOWES INC.	12.1x	2.31x	7.59x	1.94%	2.48B
OKI ELECTRIC INDUSTRY CO., LTD.	16.41x	0.78x	9.22x	2%	1.81B
KONICA MINOLTA, INC.	9.85x	0.39x	4.06x	2.64%	1.79B
TOSHIBA TEC CORPORATION	14.46x	-	-	1.82%	975M
SATO CORPORATION	10.3x	-	-	3.47%	481M
DATALOGIC S.P.A.	27.88x	0.61x	5.88x	2.01%	350M
Average	14.80x	0.91x	6.41x	2.45%	2.36B
Weighted average by Cap.	13.63x	0.89x	6.21x	2.57%