|
Market Closed -
Japan Exchange
02:30:00 2026-10-22 EDT
|
5-day change | 1st Jan Change | ||
| 21,245.00 JPY | -0.47% |
|
-1.53% | +5.80% |
| 10-15 | Daikin Industries Catches Strong Tailwinds on Sales, But Profits Tread Water |  |
| 09-01 | Restless activist fund Elliott takes a stake in Air Liquide | |
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 | 5,913,236 | - | - |
| Change | - | 5.57% | -12.9% | -21.64% | 15.78% | 8.07% | - | - |
| Enterprise Value (EV) 1 | 6,566,155 | 7,194,288 | 6,260,972 | 4,909,937 | 5,632,733 | 5,955,790 | 5,806,643 | 5,536,717 |
| Change | - | 9.57% | -12.97% | -21.58% | 14.72% | 5.74% | -2.5% | -4.65% |
| P/E | 30.1x | 26.9x | 23.2x | 17.8x | 19.9x | 21.3x | 18.5x | 16.3x |
| PBR | 3.33x | 3.1x | 2.29x | 1.69x | 1.68x | 1.86x | 1.76x | 1.64x |
| PEG | - | 1.5x | 23.67x | 10.52x | 5.05x | 3.57x | 1.2x | 1.3x |
| Capitalization / Revenue | 2.11x | 1.74x | 1.37x | 0.99x | 1.09x | 1.1x | 1.06x | 1.01x |
| EV / Revenue | 2.11x | 1.81x | 1.42x | 1.03x | 1.12x | 1.11x | 1.04x | 0.95x |
| EV / EBITDA | 15.2x | 12.9x | 10.3x | 7.58x | 8.8x | 8.24x | 7.38x | 6.46x |
| EV / EBIT | 20.8x | 19.1x | 16x | 12.2x | 13.6x | 13.5x | 11.6x | 9.9x |
| EV / FCF | 102x | -101x | 71.1x | 25.9x | 39.2x | 23.8x | 19.1x | 15.9x |
| FCF Yield | 0.98% | -0.99% | 1.41% | 3.87% | 2.55% | 4.19% | 5.23% | 6.29% |
| Dividend per Share 2 | 200 | 240 | 250 | 330 | 340 | 362.5 | 390.1 | 418.8 |
| Rate of return | 0.89% | 1.01% | 1.21% | 2.04% | 1.82% | 1.71% | 1.84% | 1.97% |
| EPS 2 | 743.9 | 880.6 | 889.2 | 904.3 | 939.9 | 996.1 | 1,150 | 1,300 |
| Distribution rate | 26.9% | 27.3% | 28.1% | 36.5% | 36.2% | 36.4% | 33.9% | 32.2% |
| Net sales 1 | 3,109,106 | 3,981,578 | 4,395,317 | 4,752,335 | 5,015,036 | 5,358,278 | 5,604,450 | 5,842,318 |
| EBITDA 1 | 431,728 | 559,256 | 607,701 | 647,684 | 639,826 | 722,927 | 786,777 | 856,777 |
| EBIT 1 | 316,350 | 377,032 | 392,137 | 401,669 | 414,991 | 442,724 | 501,369 | 559,054 |
| Net income 1 | 217,709 | 257,754 | 260,311 | 264,757 | 275,229 | 283,353 | 326,824 | 367,414 |
| Net Debt 1 | 7,195 | 269,965 | 230,224 | 184,186 | 161,101 | 42,554 | -106,593 | -376,519 |
| Reference price 2 | 22,410.00 | 23,655.00 | 20,600.00 | 16,140.00 | 18,685.00 | 21,245.00 | 21,245.00 | 21,245.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.43x | 1.12x | 8.28x | 1.7% | 37.59B | |
| 24.55x | 2.92x | 16.03x | 2.09% | 230B | |
| 11.69x | 1.08x | 4.91x | 4.25% | 160B | |
| 25.7x | 3.37x | 15.46x | 1.87% | 158B | |
| 35x | 5.19x | 21.82x | 1.12% | 153B | |
| 40.04x | 5.32x | 23.91x | 1.24% | 130B | |
| 31.11x | 4.47x | 21.93x | 0.87% | 104B | |
| 85.86x | 10.62x | 60.73x | 0.37% | 88.74B | |
| 31.56x | 3.92x | 21.08x | 1.08% | 91.48B | |
| 33.41x | 5.36x | 18.68x | 1.35% | 90.98B | |
| Average | 34.04x | 4.34x | 21.28x | 1.59% | 124.27B | |
| Weighted average by Cap. | 31.95x | 4.15x | 20.08x | 1.77% |
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
