Valuation Canon Inc. Deutsche Boerse AG

Stocks

CNN1

JP3242800005

Office Equipment

Market Closed - Deutsche Boerse AG Other stock markets 05:29:55 2026-06-16 EDT			5-day change	1st Jan Change
23.37 ^EUR	-0.97%		-2.14%	-5.65%

05-13	Canon Announces EOS R6V 7K Camera And 20-50Mm F4 L Power Zoom Lens	CI
05-11	Canon to Close Printer Plant in Philippines as Demand Weakens	MT

Company Valuation: Canon Inc.

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	3,715,937	-	-
Change	-	-1%	23.31%	36.25%	-16.45%	-8.71%	-	-
Enterprise Value (EV) ¹	2,749,080	2,944,208	3,588,005	4,889,024	4,430,852	4,005,004	3,949,885	3,820,551
Change	-	7.1%	21.87%	36.26%	-9.37%	-9.61%	-1.38%	-3.27%
P/E Ratio	13.6x	12.1x	13.7x	31.2x	12.6x	11.9x	10.6x	9.86x
PBR	1.02x	0.93x	1.07x	1.48x	1.17x	1.04x	0.99x	0.94x
PEG	-	0.8x	1.2x	-0.8x	0x	-8.82x	0.9x	1.31x
Capitalization / Revenue	0.83x	0.72x	0.86x	1.08x	0.88x	0.78x	0.76x	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	5.83x	5.38x	4.98x
EV / EBIT	9.75x	8.33x	9.56x	17.5x	9.73x	8.92x	7.95x	7.27x
EV / FCF	10x	36x	20.4x	13.9x	19.6x	14.5x	12.6x	10.6x
FCF Yield	9.96%	2.78%	4.9%	7.17%	5.11%	6.9%	7.95%	9.47%
Dividend per Share ²	100	120	140	155	160	162.9	172.5	179.7
Rate of return	3.57%	4.2%	3.87%	3%	3.45%	3.78%	4.01%	4.17%
EPS ²	205.4	236.7	264.2	165.5	367.5	362.5	406.1	436.6
Distribution rate	48.7%	50.7%	53%	93.6%	43.5%	44.9%	42.5%	41.2%
Net sales ¹	3,513,357	4,031,414	4,180,972	4,509,821	4,624,727	4,760,372	4,897,065	4,989,761
EBITDA ¹	503,164	579,891	614,042	515,219	694,626	686,920	733,983	767,700
EBIT ¹	281,918	353,399	375,366	279,754	455,390	448,744	496,950	525,644
Net income ¹	214,718	243,961	264,513	160,025	332,053	315,929	347,065	365,756
Net Debt ¹	-180,131	44,407	12,169	17,065	360,178	289,067	233,948	104,614
Reference price ²	2,801.00	2,855.50	3,620.00	5,161.00	4,633.00	4,306.00	4,306.00	4,306.00
Nbr of stocks (in thousands)	1,045,773	1,015,514	987,800	943,995	878,626	862,967	-	-
Announcement Date	1/27/22	1/30/23	1/30/24	1/30/25	1/29/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E Ratio, Detailed evolution

Sector Comparison:

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.	14.83x	-	-	2.62%	5.95B
RICOH COMPANY, LTD.	13.49x	0.43x	5.84x	2.73%	5.21B
PITNEY BOWES INC.	11.38x	2.23x	7.33x	2.06%	2.34B
KONICA MINOLTA, INC.	10.98x	0.51x	5.49x	1.7%	1.82B
OKI ELECTRIC INDUSTRY CO., LTD.	14.08x	0.73x	8.81x	2.13%	1.65B
TOSHIBA TEC CORPORATION	-115.21x	-	-	0.62%	1.07B
LIGHTPATH TECHNOLOGIES, INC.	-45.42x	-	-	-	941M
SATO CORPORATION	11.19x	-	-	3.31%	466M
DATALOGIC S.P.A.	28.08x	0.61x	5.92x	2%	357M
Average	-6.29x	0.90x	6.68x	2.14%	2.2B
Weighted average by Cap.	3.94x	0.86x	6.52x	2.34%