Valuation HORIBA, Ltd.

Stocks

Delayed Japan Exchange Other stock markets 20:33:14 2026-07-22 EDT			5-day change	1st Jan Change
27,450.00 ^JPY	+1.05%		-1.44%	+71.90%

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	1,140,818	-	-
Change	-	-15.17%	92.68%	-17.65%	74.57%	70.21%	-	-
Enterprise Value (EV) ¹	228,403	167,827	391,854	302,019	572,172	1,046,337	1,025,001	1,002,806
Change	-	-26.52%	133.49%	-22.93%	89.45%	82.87%	-2.04%	-2.17%
P/E	13.4x	7.1x	11.6x	11.4x	18.1x	22.9x	19.9x	18x
PBR	1.4x	1.01x	1.65x	1.22x	1.93x	3.03x	2.74x	2.5x
PEG	-	0.1x	0.6x	-0.7x	1.7x	0.7x	1.3x	1.8x
Capitalization / Revenue	1.27x	0.9x	1.6x	1.21x	2.01x	3.02x	2.8x	2.65x
EV / Revenue	1.02x	0.62x	1.35x	0.95x	1.72x	2.77x	2.52x	2.33x
EV / EBITDA	5.42x	2.96x	6.6x	4.95x	8.64x	12.2x	10.8x	9.64x
EV / EBIT	7.13x	3.66x	8.29x	6.25x	10.8x	15x	12.7x	11.3x
EV / FCF	11.1x	7.23x	42x	14.4x	21.2x	42.7x	37.9x	17.3x
FCF Yield	9.02%	13.8%	2.38%	6.93%	4.71%	2.34%	2.64%	5.79%
Dividend per Share ²	150	245	290	270	450	444.3	483.3	518
Rate of return	2.22%	4.28%	2.63%	2.95%	2.82%	1.64%	1.78%	1.91%
EPS ²	505	807.1	953.7	799.4	883.5	1,187	1,368	1,505
Distribution rate	29.7%	30.4%	30.4%	33.8%	50.9%	37.4%	35.3%	34.4%
Net sales ¹	224,314	270,133	290,558	317,369	333,081	378,283	407,180	430,204
EBITDA ¹	42,109	56,754	59,393	60,993	66,220	85,667	94,931	104,077
EBIT ¹	32,046	45,843	47,296	48,340	53,040	69,670	80,618	89,084
Net income ¹	21,311	34,072	40,302	33,591	37,090	49,892	57,504	63,268
Net Debt ¹	-56,851	-74,149	-74,381	-81,930	-98,084	-94,481	-115,818	-138,012
Reference price ²	6,760.00	5,730.00	11,030.00	9,152.00	15,960.00	27,165.00	27,165.00	27,165.00
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.	22.66x	2.74x	12.08x	1.65%	6.93B
KEYSIGHT TECHNOLOGIES, INC.	45.35x	8.08x	25.54x	-.--%	56.07B
MKS INC.	42.8x	5.52x	20.6x	0.29%	23.33B
SKYVERSE TECHNOLOGY CO., LTD.	321.46x	-	-	-	19.05B
COGNEX CORPORATION	43.99x	9.08x	32.6x	0.55%	10.47B
WUHAN JINGCE ELECTRONICS GROUP CO., LTD.	185.64x	15.32x	82.51x	-.--%	10.15B
ESCO TECHNOLOGIES INC.	53.48x	6.5x	26.45x	-	8.61B
RALLIANT CORPORATION	36.91x	3.93x	19.63x	0.27%	7.95B
SHENZHEN SEICHI TECHNOLOGIES CO., LTD.	173.74x	-	-	-	7.61B
Average	102.89x	7.31x	31.34x	0.46%	16.69B
Weighted average by Cap.	94.85x	7.60x	28.82x	0.23%