|
Delayed
Japan Exchange
02:30:00 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 20,780.00 JPY | -0.34% |
|
+1.37% | +3.49% |
| 09-01 | Restless activist fund Elliott takes a stake in Air Liquide |  |
| 08-25 | Daikin Industries to Invest 10 Billion Yen in New Mexico Factory for Data Center Cooling | MT |
Company Valuation: Daikin Industries,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,558,960 | 6,924,323 | 6,030,748 | 4,725,751 | 5,471,632 | 5,803,293 | - | - |
| Change | - | 5.57% | -12.9% | -21.64% | 15.78% | 6.06% | - | - |
| Enterprise Value (EV) 1 | 6,566,155 | 7,194,288 | 6,260,972 | 4,909,937 | 5,632,733 | 5,884,998 | 5,706,902 | 5,378,765 |
| Change | - | 9.57% | -12.97% | -21.58% | 14.72% | 4.48% | -3.03% | -5.75% |
| P/E | 30.1x | 26.9x | 23.2x | 17.8x | 19.9x | 20.9x | 18.2x | 16.2x |
| PBR | 3.33x | 3.1x | 2.29x | 1.69x | 1.68x | 1.8x | 1.71x | 1.56x |
| PEG | - | 1.5x | 23.67x | 10.52x | 5.05x | 3.43x | 1.2x | 1.3x |
| Capitalization / Revenue | 2.11x | 1.74x | 1.37x | 0.99x | 1.09x | 1.09x | 1.04x | 1x |
| EV / Revenue | 2.11x | 1.81x | 1.42x | 1.03x | 1.12x | 1.11x | 1.03x | 0.92x |
| EV / EBITDA | 15.2x | 12.9x | 10.3x | 7.58x | 8.8x | 8.1x | 7.2x | 6.23x |
| EV / EBIT | 20.8x | 19.1x | 16x | 12.2x | 13.6x | 13.3x | 11.4x | 9.64x |
| EV / FCF | 102x | -101x | 71.1x | 25.9x | 39.2x | 23.6x | 18.8x | 15.5x |
| FCF Yield | 0.98% | -0.99% | 1.41% | 3.87% | 2.55% | 4.24% | 5.32% | 6.47% |
| Dividend per Share 2 | 200 | 240 | 250 | 330 | 340 | 360.6 | 388.7 | 419.5 |
| Rate of return | 0.89% | 1.01% | 1.21% | 2.04% | 1.82% | 1.73% | 1.86% | 2.01% |
| EPS 2 | 743.9 | 880.6 | 889.2 | 904.3 | 939.9 | 997.2 | 1,146 | 1,290 |
| Distribution rate | 26.9% | 27.3% | 28.1% | 36.5% | 36.2% | 36.2% | 33.9% | 32.5% |
| Net sales 1 | 3,109,106 | 3,981,578 | 4,395,317 | 4,752,335 | 5,015,036 | 5,306,288 | 5,557,958 | 5,824,941 |
| EBITDA 1 | 431,728 | 559,256 | 607,701 | 647,684 | 639,826 | 726,919 | 793,144 | 862,971 |
| EBIT 1 | 316,350 | 377,032 | 392,137 | 401,669 | 414,991 | 443,126 | 501,115 | 558,013 |
| Net income 1 | 217,709 | 257,754 | 260,311 | 264,757 | 275,229 | 282,670 | 327,036 | 366,538 |
| Net Debt 1 | 7,195 | 269,965 | 230,224 | 184,186 | 161,101 | 81,704 | -96,391 | -424,529 |
| Reference price 2 | 22,410.00 | 23,655.00 | 20,600.00 | 16,140.00 | 18,685.00 | 20,850.00 | 20,850.00 | 20,850.00 |
| Nbr of stocks (in thousands) | 292,680 | 292,721 | 292,755 | 292,797 | 292,836 | 278,335 | - | - |
| Announcement Date | 5/10/22 | 5/9/23 | 5/9/24 | 5/8/25 | 5/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.91x | 1.11x | 8.1x | 1.73% | 37.68B | |
| 29.03x | 4.19x | 20.49x | 0.93% | 96.77B | |
| 29.97x | 3.73x | 20.02x | 1.14% | 86.51B | |
| 27.89x | 2.46x | 11.95x | 1.74% | 46.69B | |
| 15.72x | 2.48x | 11.33x | 1.38% | 12.88B | |
| 25.53x | 1.49x | 14.63x | 4.03% | 12.01B | |
| 27.08x | 2.38x | 13.78x | 1.11% | 9.19B | |
| 15.65x | 2.08x | 10.12x | 2.54% | 7.71B | |
| 26.27x | 1.99x | 15.29x | 1.21% | 7.23B | |
| 31.58x | 2.91x | 18.49x | - | 6.31B | |
| Average | 24.96x | 2.48x | 14.42x | 1.76% | 32.3B | |
| Weighted average by Cap. | 27.12x | 3.11x | 16.51x | 1.39% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6367 Stock
- Valuation Daikin Industries,Ltd.
Select your edition
All financial news and data tailored to specific country editions
