Valuation HORIBA, Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-26 EDT			5-day change	1st Jan Change
28,130.00 ^JPY	-1.57%		-1.09%	+76.25%

06-16	FUJIFILM Corporation And HORIBA, Ltd. Co-Develop High-Sensitivity Inline Raman Measurement System For Real-Time Monitoring Of Cell Culture And Purification In Biopharmaceutical Manufacturing	CI
05-15	Jefferies Adjusts Horiba's Price Target to 30,000 Yen from 25,000 Yen, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	285,254	241,976	466,235	383,949	670,256	1,181,344	-	-
Change	-	-15.17%	92.68%	-17.65%	74.57%	76.25%	-	-
Enterprise Value (EV) ¹	228,403	167,827	391,854	302,019	572,172	1,066,699	1,038,260	1,014,129
Change	-	-26.52%	133.49%	-22.93%	89.45%	86.43%	-2.67%	-2.32%
P/E	13.4x	7.1x	11.6x	11.4x	18.1x	24.3x	21.5x	19.9x
PBR	1.4x	1.01x	1.65x	1.22x	1.93x	3.16x	2.86x	2.62x
PEG	-	0.1x	0.6x	-0.7x	1.7x	0.8x	1.6x	2.42x
Capitalization / Revenue	1.27x	0.9x	1.6x	1.21x	2.01x	3.19x	2.97x	2.83x
EV / Revenue	1.02x	0.62x	1.35x	0.95x	1.72x	2.88x	2.61x	2.43x
EV / EBITDA	5.42x	2.96x	6.6x	4.95x	8.64x	13x	11.7x	10.6x
EV / EBIT	7.13x	3.66x	8.29x	6.25x	10.8x	15.7x	13.5x	12.1x
EV / FCF	11.1x	7.23x	42x	14.4x	21.2x	39.5x	29.5x	18.7x
FCF Yield	9.02%	13.8%	2.38%	6.93%	4.71%	2.53%	3.39%	5.35%
Dividend per Share ²	150	245	290	270	450	437.5	454.2	486
Rate of return	2.22%	4.28%	2.63%	2.95%	2.82%	1.56%	1.61%	1.73%
EPS ²	505	807.1	953.7	799.4	883.5	1,156	1,309	1,416
Distribution rate	29.7%	30.4%	30.4%	33.8%	50.9%	37.8%	34.7%	34.3%
Net sales ¹	224,314	270,133	290,558	317,369	333,081	369,865	397,894	416,704
EBITDA ¹	42,109	56,754	59,393	60,993	66,220	82,167	88,681	96,077
EBIT ¹	32,046	45,843	47,296	48,340	53,040	67,837	77,047	83,751
Net income ¹	21,311	34,072	40,302	33,591	37,090	48,608	55,004	59,534
Net Debt ¹	-56,851	-74,149	-74,381	-81,930	-98,084	-114,645	-143,084	-167,215
Reference price ²	6,760.00	5,730.00	11,030.00	9,152.00	15,960.00	28,130.00	28,130.00	28,130.00
Nbr of stocks (in thousands)	42,197	42,230	42,270	41,952	41,996	41,996	-	-
Announcement Date	2/14/22	2/14/23	2/14/24	2/13/25	2/12/26	-	-	-

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.($)
HORIBA, LTD.	24.72x	2.94x	13.21x	1.53%	7.43B
KEYSIGHT TECHNOLOGIES, INC.	49.76x	8.87x	28.05x	-.--%	61.53B
MKS INC.	50.84x	6.43x	24.11x	0.24%	27.71B
SKYVERSE TECHNOLOGY CO., LTD.	291.23x	-	-	-	17.11B
COGNEX CORPORATION	46.65x	9.65x	34.68x	0.52%	11.07B
WUHAN JINGCE ELECTRONICS GROUP CO., LTD.	196.27x	17.93x	96.25x	0.22%	10.83B
ESCO TECHNOLOGIES INC.	57.32x	6.96x	26.89x	-	9.19B
SHENZHEN SEICHI TECHNOLOGIES CO., LTD.	202.22x	-	-	-	8.83B
WUHAN GUIDE INFRARED CO., LTD.	51.48x	-	-	-	8.74B
RALLIANT CORPORATION	38.47x	4.06x	20.34x	0.26%	8.23B
Average	100.90x	8.12x	34.79x	0.46%	17.07B
Weighted average by Cap.	89.98x	8.41x	31.86x	0.22%