Valuation Hirata Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
3,880.00 ^JPY	+1.04%		+2.24%	+65.11%

09-17	The Higo Bank, Ltd. cancelled the acquisition of Trinity Inc. from Hirata Corporation.	CI
08-07	Hirata Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	56,399	71,132	81,539	46,742	72,154	118,828	-	-
Change	-	26.12%	14.63%	-42.68%	54.37%	64.69%	-	-
Enterprise Value (EV) ¹	67,200	89,755	107,917	68,027	82,044	143,898	146,885	146,658
Change	-	33.56%	20.23%	-36.96%	20.61%	75.39%	2.08%	-0.15%
P/E	20.9x	16.7x	18.8x	9.9x	11.9x	16x	13.7x	12.1x
PBR	1.03x	1.2x	1.25x	0.68x	0.94x	1.45x	1.35x	1.25x
PEG	-	0.3x	10.98x	0.9x	0.4x	0.7x	0.8x	0.9x
Capitalization / Revenue	0.84x	0.91x	0.98x	0.53x	0.76x	1.15x	1.02x	0.9x
EV / Revenue	1x	1.14x	1.3x	0.77x	0.86x	1.4x	1.26x	1.11x
EV / EBITDA	12.6x	12.1x	13.7x	7.69x	8.02x	10.3x	9.51x	8.81x
EV / EBIT	17.4x	15.2x	17.8x	9.86x	9.87x	13.6x	12.1x	10.8x
EV / FCF	-14.8x	-11.6x	-15.8x	9.19x	-	-42.7x	91.5x	27.9x
FCF Yield	-6.74%	-8.63%	-6.32%	10.9%	-	-2.34%	1.09%	3.58%
Dividend per Share ²	21.67	30	33.33	40	70	79.25	95	105
Rate of return	1.2%	1.31%	1.27%	2.62%	2.97%	2.04%	2.45%	2.71%
EPS ²	86.14	137.1	139.4	154.3	198.5	241.9	283.2	321.1
Distribution rate	25.2%	21.9%	23.9%	25.9%	35.3%	32.8%	33.5%	32.7%
Net sales ¹	67,087	78,443	82,839	88,483	94,907	102,921	116,525	132,633
EBITDA ¹	5,334	7,414	7,862	8,851	10,235	14,034	15,450	16,650
EBIT ¹	3,856	5,920	6,047	6,898	8,315	10,592	12,150	13,633
Net income ¹	2,682	4,269	4,344	4,778	6,077	7,409	8,675	9,833
Net Debt ¹	10,802	18,623	26,378	21,284	9,890	25,070	28,057	27,830
Reference price ²	1,800.00	2,283.33	2,616.67	1,528.00	2,356.00	3,880.00	3,880.00	3,880.00
Nbr of stocks (in thousands)	31,333	31,153	31,161	30,590	30,626	30,626	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/9/25	5/14/26	-	-	-

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.($)
HIRATA CORPORATION	16.04x	1.4x	10.25x	2.04%	753M
PARKER-HANNIFIN CORPORATION	31.16x	5.43x	19.69x	0.83%	123B
ATLAS COPCO AB	34.94x	5.49x	20.8x	1.54%	97.45B
KEYSIGHT TECHNOLOGIES, INC.	45.06x	9.14x	26.74x	-.--%	65.48B
W.W. GRAINGER, INC.	27.58x	3.15x	18.22x	0.75%	60.3B
FASTENAL COMPANY	40.2x	6.25x	27.6x	1.93%	58.24B
FANUC CORPORATION	27.51x	5.07x	17.77x	2.19%	35.94B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.6x	1.76x	12.69x	2.28%	29.97B
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	29.28B
INGERSOLL RAND INC.	30.09x	4.01x	15.13x	0.11%	29.52B
Average	29.42x	4.53x	18.06x	1.31%	52.96B
Weighted average by Cap.	32.67x	5.31x	20.23x	1.14%