|
Market Closed -
Japan Exchange
02:30:00 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 24,955.00 JPY | -1.75% |
|
-0.28% | +5.36% |
| 10-01 | Tranche Update on HOYA Corporation's Equity Buyback Plan announced on July 31, 2026. | CI |
| 09-28 | SBI Securities Starts Hoya at Neutral with 29,400 Yen Price Target | 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 | 8,496,668 | - | - |
| Change | - | 0.98% | 27.01% | -12.44% | 55.47% | -4.97% | - | - |
| Enterprise Value (EV) 1 | 4,724,015 | 4,790,478 | 6,072,753 | 5,254,569 | 8,409,527 | 8,043,663 | 8,062,935 | 8,073,661 |
| Change | - | 1.41% | 26.77% | -13.47% | 60.04% | -4.35% | 0.24% | 0.13% |
| P/E | 31.4x | 31x | 36.4x | 28.9x | 35.7x | 30.9x | 27.1x | 23.8x |
| PBR | 6.37x | 6.3x | 6.79x | 5.9x | 8.73x | 8.55x | 8.09x | 7.51x |
| PEG | - | 5.94x | 3.74x | 2.3x | 1.3x | 3x | 1.9x | 1.7x |
| Capitalization / Revenue | 7.74x | 7.15x | 8.61x | 6.64x | 9.43x | 8.12x | 7.49x | 6.9x |
| EV / Revenue | 7.14x | 6.62x | 7.96x | 6.07x | 8.87x | 7.69x | 7.11x | 6.55x |
| EV / EBITDA | 19.4x | 18.4x | 15.1x | 13.9x | 24.5x | 19.8x | 17.8x | 15.8x |
| EV / EBIT | 23.6x | 22.7x | 17.2x | 15.9x | 29.5x | 23.5x | 20.8x | 18.6x |
| EV / FCF | 29.4x | 31x | 32.5x | 30.2x | 39.5x | 33.6x | 31.6x | 27.3x |
| FCF Yield | 3.4% | 3.22% | 3.08% | 3.32% | 2.53% | 2.98% | 3.16% | 3.66% |
| Dividend per Share 2 | 110 | 110 | 110 | 160 | 295 | 328.3 | 372.8 | 428.8 |
| Rate of return | 0.78% | 0.76% | 0.59% | 0.95% | 1.11% | 1.29% | 1.47% | 1.69% |
| EPS 2 | 446.4 | 469.8 | 515.5 | 581.4 | 743.9 | 821.3 | 937 | 1,068 |
| Distribution rate | 24.6% | 23.4% | 21.3% | 27.5% | 39.7% | 40% | 39.8% | 40.2% |
| Net sales 1 | 661,466 | 723,582 | 762,610 | 866,032 | 947,749 | 1,046,541 | 1,133,709 | 1,232,245 |
| EBITDA 1 | 243,353 | 260,371 | 401,017 | 378,331 | 343,459 | 406,391 | 453,484 | 512,384 |
| EBIT 1 | 200,334 | 210,756 | 353,802 | 329,754 | 285,241 | 342,910 | 387,395 | 433,520 |
| Net income 1 | 164,507 | 168,638 | 181,377 | 202,101 | 253,085 | 273,127 | 307,936 | 344,842 |
| Net Debt 1 | -397,804 | -381,306 | -495,923 | -496,684 | -531,851 | -453,005 | -433,733 | -423,007 |
| Reference price 2 | 14,030.00 | 14,560.00 | 18,740.00 | 16,780.00 | 26,550.00 | 25,400.00 | 25,400.00 | 25,400.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.93x | 7.69x | 19.79x | 1.29% | 53.49B | |
| 30.38x | 4.03x | 15.56x | 2.5% | 178B | |
| 20.17x | 3.63x | 13.01x | 2.99% | 121B | |
| 21.93x | 4.3x | 15.02x | 1.28% | 108B | |
| 26.23x | 2.58x | 10.35x | 2.73% | 75.7B | |
| 18.44x | 0.21x | 13.38x | 0.71% | 64.15B | |
| 36.4x | 3.49x | 11.96x | 2.08% | 51.45B | |
| 35.83x | 8.9x | 24.94x | -.--% | 41.68B | |
| 33.54x | 5.88x | 18.45x | -.--% | 31.5B | |
| 48.27x | 1.33x | 12.29x | 0.2% | 31.52B | |
| Average | 30.21x | 4.20x | 15.48x | 1.38% | 75.62B | |
| Weighted average by Cap. | 27.74x | 3.99x | 14.93x | 1.82% |
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
