Valuation Canon Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-01 EDT			5-day change	1st Jan Change
4,146.00 ^JPY	-0.02%		-0.65%	-10.51%

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	3,578,725	-	-
Change	-	-1%	23.31%	36.25%	-16.45%	-12.09%	-	-
Enterprise Value (EV) ¹	2,749,080	2,944,208	3,588,005	4,889,024	4,430,852	3,867,792	3,812,673	3,683,339
Change	-	7.1%	21.87%	36.26%	-9.37%	-12.71%	-1.43%	-3.39%
P/E	13.6x	12.1x	13.7x	31.2x	12.6x	11.4x	10.2x	9.5x
PBR	1.02x	0.93x	1.07x	1.48x	1.17x	1x	0.96x	0.9x
PEG	-	0.8x	1.2x	-0.8x	0x	-12.09x	0.8x	1.37x
Capitalization / Revenue	0.83x	0.72x	0.86x	1.08x	0.88x	0.75x	0.73x	0.72x
EV / Revenue	0.78x	0.73x	0.86x	1.08x	0.96x	0.81x	0.78x	0.74x
EV / EBITDA	5.46x	5.08x	5.84x	9.49x	6.38x	5.64x	5.21x	4.8x
EV / EBIT	9.75x	8.33x	9.56x	17.5x	9.73x	8.62x	7.68x	7.01x
EV / FCF	10x	36x	20.4x	13.9x	19.6x	14x	12.1x	10.2x
FCF Yield	9.96%	2.78%	4.9%	7.17%	5.11%	7.14%	8.23%	9.82%
Dividend per Share ²	100	120	140	155	160	162.6	172.3	179.7
Rate of return	3.57%	4.2%	3.87%	3%	3.45%	3.92%	4.15%	4.33%
EPS ²	205.4	236.7	264.2	165.5	367.5	364	408.3	436.6
Distribution rate	48.7%	50.7%	53%	93.6%	43.5%	44.7%	42.2%	41.2%
Net sales ¹	3,513,357	4,031,414	4,180,972	4,509,821	4,624,727	4,760,045	4,893,056	4,989,761
EBITDA ¹	503,164	579,891	614,042	515,219	694,626	685,432	731,188	767,700
EBIT ¹	281,918	353,399	375,366	279,754	455,390	448,603	496,148	525,644
Net income ¹	214,718	243,961	264,513	160,025	332,053	315,808	347,165	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	4,147.00	4,147.00	4,147.00
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

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.($)
CANON INC.	11.39x	0.81x	5.64x	3.92%	22.02B
BROTHER INDUSTRIES, LTD.	14.51x	-	-	2.79%	5.62B
RICOH COMPANY, LTD.	11.89x	0.42x	5.04x	3.22%	4.91B
PITNEY BOWES INC.	11.45x	2.25x	7.42x	1.83%	2.37B
OKI ELECTRIC INDUSTRY CO., LTD.	16.1x	0.82x	9.89x	1.86%	1.87B
KONICA MINOLTA, INC.	9.26x	0.37x	3.9x	2.8%	1.67B
TOSHIBA TEC CORPORATION	-101.5x	-	-	0.7%	925M
SATO CORPORATION	10.22x	-	-	3.49%	475M
DATALOGIC S.P.A.	27.88x	0.61x	5.88x	2.01%	349M
Average	1.24x	0.88x	6.30x	2.52%	4.47B
Weighted average by Cap.	9.55x	0.83x	5.83x	3.32%