DAIKIN INDUSTRIES, LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16,925.00 JPY | -1.48% |
|
-8.76% | -26.37% |
| 09-02 | Jefferies Adjusts Daikin Industries' Price Target to 20,000 Yen From 23,500 Yen, Keeps at Hold | MT |
| 08-22 | Daikin Industries' Attributable Profit Falls 21% in Fiscal Q1 | MT |
Company Valuation: Daikin Industries, Ltd.
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,853,208 | 6,531,782 | 6,558,960 | 6,924,323 | 6,030,748 | 5,029,724 | - | - |
| Change | - | 69.52% | 0.42% | 5.57% | -12.9% | -16.6% | - | - |
| Enterprise Value (EV) 1 | 4,036,218 | 6,546,894 | 6,566,155 | 7,194,288 | 6,260,972 | 5,202,274 | 5,112,787 | 4,993,588 |
| Change | - | 62.2% | 0.29% | 9.57% | -12.97% | -16.91% | -1.72% | -2.33% |
| P/E ratio | 22.6x | 41.8x | 30.1x | 26.9x | 23.2x | 19x | 16.9x | 15.1x |
| PBR | 2.69x | 3.92x | 3.33x | 3.1x | 2.29x | 1.78x | 1.68x | 1.54x |
| PEG | - | -4.91x | 0.8x | 1.5x | 23.67x | 11.54x | 1.4x | 1.3x |
| Capitalization / Revenue | 1.51x | 2.62x | 2.11x | 1.74x | 1.37x | 1.08x | 1.04x | 0.99x |
| EV / Revenue | 1.58x | 2.63x | 2.11x | 1.81x | 1.42x | 1.12x | 1.05x | 0.98x |
| EV / EBITDA | 11.1x | 19.1x | 15.2x | 12.9x | 10.3x | 8.17x | 7.45x | 6.66x |
| EV / EBIT | 15.2x | 27.4x | 20.8x | 19.1x | 16x | 12.4x | 11.1x | 9.79x |
| EV / FCF | 23.7x | 27.5x | 102x | -101x | 71.1x | 27.1x | 27.5x | 20.5x |
| FCF Yield | 4.22% | 3.63% | 0.98% | -0.99% | 1.41% | 3.69% | 3.64% | 4.89% |
| Dividend per Share 2 | 160 | 160 | 200 | 240 | 250 | 320.8 | 325 | 347.1 |
| Rate of return | 1.21% | 0.72% | 0.89% | 1.01% | 1.21% | 1.87% | 1.89% | 2.02% |
| EPS 2 | 583.6 | 534 | 743.9 | 880.6 | 889.2 | 903.9 | 1,016 | 1,135 |
| Distribution rate | 27.4% | 30% | 26.9% | 27.3% | 28.1% | 35.5% | 32% | 30.6% |
| Net sales 1 | 2,550,305 | 2,493,386 | 3,109,106 | 3,981,578 | 4,395,317 | 4,649,308 | 4,848,305 | 5,071,103 |
| EBITDA 1 | 363,315 | 342,166 | 431,728 | 559,256 | 607,701 | 636,634 | 686,509 | 750,207 |
| EBIT 1 | 265,513 | 238,623 | 316,350 | 377,032 | 392,137 | 419,265 | 461,220 | 510,239 |
| Net income 1 | 170,731 | 156,249 | 217,709 | 257,754 | 260,311 | 264,564 | 297,502 | 332,202 |
| Net Debt 1 | 183,010 | 15,112 | 7,195 | 269,965 | 230,224 | 172,550 | 83,063 | -36,136 |
| Reference price 2 | 13,170.00 | 22,320.00 | 22,410.00 | 23,655.00 | 20,600.00 | 17,180.00 | 17,180.00 | 17,180.00 |
| Nbr of stocks (in thousands) | 292,575 | 292,643 | 292,680 | 292,721 | 292,755 | 292,766 | - | - |
| Announcement Date | 20-05-12 | 21-05-11 | 22-05-10 | 23-05-09 | 24-05-09 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 19.01x | 1.12x | 8.17x | +1.87% | 35.18B | ||
| 31.91x | 4.17x | 21.77x | +0.95% | 77.92B | ||
| 17.45x | 2.89x | 14.9x | +1.07% | 63.85B | ||
| 25.03x | 1.98x | 12.41x | +2.17% | 45.83B | ||
| 27.3x | 4.06x | 19.59x | +0.79% | 19.78B | ||
| 32.6x | 2.15x | 19.05x | +2.37% | 17.13B | ||
| 19.11x | 2.79x | 12.77x | +1.65% | 11.36B | ||
| 100.42x | 2.58x | 20.79x | +0.86% | 8.76B | ||
| 18.1x | 4.46x | 13.68x | +2.45% | 7.7B | ||
| 39.11x | 5.9x | 23.87x | +0.36% | 7.18B | ||
| Average | 33.00x | 3.21x | 16.70x | +1.45% | 29.47B | |
| Weighted average by Cap. | 27.25x | 3.01x | 16.36x | +1.40% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 6367 Stock
- Valuation Daikin Industries, Ltd.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition