|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26,065.00 JPY | +1.86% |
|
+1.92% | +10.05% |
| 05-28 | Hoya Corporation Announces Year End Dividend for the Year Ended March 31, 2026, Payable on June 5, 2026 | CI |
| 04-30 | Hoya's Profit Surges 27% in Fiscal Year 2025 | MT |
Company Valuation: HOYA Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,121,819 | 5,171,784 | 6,568,676 | 5,751,253 | 8,941,378 | 8,560,226 | - | - |
| Change | - | 0.98% | 27.01% | -12.44% | 55.47% | -4.26% | - | - |
| Enterprise Value (EV) 1 | 4,724,015 | 4,790,478 | 6,072,753 | 5,254,569 | 8,409,527 | 8,059,130 | 8,062,721 | 8,039,130 |
| Change | - | 1.41% | 26.77% | -13.47% | 60.04% | -4.17% | 0.04% | -0.29% |
| P/E | 31.4x | 31x | 36.4x | 28.9x | 35.7x | 32.3x | 28.5x | 25x |
| PBR | 6.37x | 6.3x | 6.79x | 5.9x | 8.73x | 8.4x | 7.98x | 7.49x |
| PEG | - | 5.94x | 3.74x | 2.3x | 1.3x | 5.09x | 2.1x | 1.8x |
| Capitalization / Revenue | 7.74x | 7.15x | 8.61x | 6.64x | 9.43x | 8.34x | 7.75x | 7.16x |
| EV / Revenue | 7.14x | 6.62x | 7.96x | 6.07x | 8.87x | 7.85x | 7.3x | 6.73x |
| EV / EBITDA | 19.4x | 18.4x | 15.1x | 13.9x | 24.5x | 20.5x | 18.5x | 16.5x |
| EV / EBIT | 23.6x | 22.7x | 17.2x | 15.9x | 29.5x | 24.4x | 21.7x | 19.4x |
| EV / FCF | 29.4x | 31x | 32.5x | 30.2x | 39.5x | 35x | 32x | 28.8x |
| FCF Yield | 3.4% | 3.22% | 3.08% | 3.32% | 2.53% | 2.86% | 3.12% | 3.47% |
| Dividend per Share 2 | 110 | 110 | 110 | 160 | 295 | 317.7 | 359.8 | 405.6 |
| Rate of return | 0.78% | 0.76% | 0.59% | 0.95% | 1.11% | 1.24% | 1.41% | 1.58% |
| EPS 2 | 446.4 | 469.8 | 515.5 | 581.4 | 743.9 | 791.1 | 899.5 | 1,023 |
| Distribution rate | 24.6% | 23.4% | 21.3% | 27.5% | 39.7% | 40.2% | 40% | 39.6% |
| Net sales 1 | 661,466 | 723,582 | 762,610 | 866,032 | 947,749 | 1,026,461 | 1,105,088 | 1,194,920 |
| EBITDA 1 | 243,353 | 260,371 | 401,017 | 378,331 | 343,459 | 392,611 | 436,838 | 486,899 |
| EBIT 1 | 200,334 | 210,756 | 353,802 | 329,754 | 285,241 | 330,021 | 371,722 | 413,815 |
| Net income 1 | 164,507 | 168,638 | 181,377 | 202,101 | 253,085 | 264,832 | 297,460 | 330,167 |
| Net Debt 1 | -397,804 | -381,306 | -495,923 | -496,684 | -531,851 | -501,096 | -497,505 | -521,095 |
| Reference price 2 | 14,030.00 | 14,560.00 | 18,740.00 | 16,780.00 | 26,550.00 | 25,590.00 | 25,590.00 | 25,590.00 |
| Nbr of stocks (in thousands) | 365,062 | 355,205 | 350,516 | 342,745 | 336,775 | 334,514 | - | - |
| Announcement Date | 5/6/22 | 5/8/23 | 5/15/24 | 5/1/25 | 4/30/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.74x | 7.95x | 20.8x | 1.23% | 53.35B | |
| 22.8x | 3.43x | 12.87x | 2.76% | 161B | |
| 17.95x | 3.16x | 11.13x | 3.74% | 101B | |
| 15.86x | 0.18x | 11.37x | 0.82% | 56.12B | |
| 38.1x | 3.02x | 10.38x | 2.52% | 42.13B | |
| 39.95x | 1.44x | 12.67x | 0.2% | 35.29B | |
| 28.13x | 5.01x | 15.96x | -.--% | 26.57B | |
| 43.35x | 7.52x | 27.13x | 0.25% | 25.79B | |
| 23.36x | 3.42x | 12.28x | 1.24% | 20.69B | |
| 45.52x | 6.11x | 19.64x | 0.47% | 19.75B | |
| Average | 30.78x | 4.12x | 15.42x | 1.32% | 54.16B | |
| Weighted average by Cap. | 26.55x | 3.70x | 14.02x | 2.01% |
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
- 7741 Stock
- Valuation HOYA Corporation
Select your edition
All financial news and data tailored to specific country editions
