|
Delayed
Japan Exchange
02:30:00 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 2,384.50 JPY | -0.71% |
|
-3.56% | -13.43% |
| 10-15 | Mutares Closes Purchase of Steinmüller Engineering | MT |
| 10-14 | Mutares SE & Co. KGaA completed the acquisition of Steinmüller Engineering GmbH from IHI Corporation. | CI |
Company Valuation: IHI Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 446,185 | 502,219 | 620,391 | 1,562,055 | 3,326,750 | 2,527,956 | - | - |
| Change | - | 12.56% | 23.53% | 151.79% | 112.97% | -24.01% | - | - |
| Enterprise Value (EV) 1 | 806,249 | 896,958 | 1,055,962 | 1,939,969 | 3,661,559 | 2,807,288 | 2,845,830 | 2,936,174 |
| Change | - | 11.25% | 17.73% | 83.72% | 88.74% | -23.33% | 1.37% | 3.17% |
| P/E | 6.71x | 9.64x | -9.09x | 13.9x | 20.7x | 13.5x | 15.4x | 14.2x |
| PBR | 1.17x | 1.16x | 1.65x | 3.24x | 5.1x | 3.15x | 2.7x | 2.38x |
| PEG | - | -0.4x | 0x | -0x | 0.5x | 0.8x | -1.2x | 1.62x |
| Capitalization / Revenue | 0.38x | 0.37x | 0.47x | 0.96x | 2.02x | 1.36x | 1.28x | 1.22x |
| EV / Revenue | 0.69x | 0.66x | 0.8x | 1.19x | 2.23x | 1.51x | 1.44x | 1.42x |
| EV / EBITDA | 4.87x | 5.59x | 186x | 9x | 15.1x | 8.38x | 8.84x | 8.43x |
| EV / EBIT | 9.89x | 10x | -15.1x | 13.5x | 22.1x | 10.9x | 12.7x | 12.2x |
| EV / FCF | 5.67x | 507x | 102x | 16.3x | 154x | 19.1x | 40.8x | 28.3x |
| FCF Yield | 17.6% | 0.2% | 0.98% | 6.12% | 0.65% | 5.25% | 2.45% | 3.54% |
| Dividend per Share 2 | 10 | 12.86 | 14.29 | 17.14 | 20 | 24.19 | 27.16 | 29.13 |
| Rate of return | 2.37% | 2.71% | 2.44% | 1.16% | 0.64% | 1.01% | 1.14% | 1.22% |
| EPS 2 | 62.82 | 49.19 | -64.4 | 106.4 | 151.9 | 176.9 | 154.5 | 168.1 |
| Distribution rate | 15.9% | 26.1% | -22.2% | 16.1% | 13.2% | 13.7% | 17.6% | 17.3% |
| Net sales 1 | 1,172,904 | 1,352,940 | 1,322,591 | 1,626,800 | 1,643,402 | 1,860,410 | 1,972,496 | 2,074,949 |
| EBITDA 1 | 165,690 | 160,456 | 5,690 | 215,600 | 241,800 | 335,186 | 321,937 | 348,495 |
| EBIT 1 | 81,497 | 89,522 | -70,138 | 143,500 | 165,534 | 257,879 | 223,309 | 240,826 |
| Net income 1 | 66,065 | 52,082 | -68,214 | 112,700 | 160,992 | 187,944 | 162,680 | 176,083 |
| Net Debt 1 | 360,064 | 394,739 | 435,571 | 377,914 | 334,809 | 279,332 | 317,875 | 408,219 |
| Reference price 2 | 421.43 | 474.29 | 585.57 | 1,474.29 | 3,138.00 | 2,384.50 | 2,384.50 | 2,384.50 |
| Nbr of stocks (in thousands) | 1,058,745 | 1,058,896 | 1,059,463 | 1,059,533 | 1,060,150 | 1,060,162 | - | - |
| Announcement Date | 5/10/22 | 5/9/23 | 5/8/24 | 5/8/25 | 5/8/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.57x | 1.52x | 8.43x | 1.01% | 16.13B | |
| 29.09x | 5.2x | 18.97x | 0.9% | 114B | |
| 30.89x | 4.85x | 18.34x | 1.73% | 88.09B | |
| 28.88x | 3.3x | 19.06x | 0.72% | 63.24B | |
| 40.57x | 6.34x | 27.94x | 1.88% | 59.14B | |
| 39.38x | 7.98x | 23.34x | -.--% | 57.22B | |
| 24.21x | 4.65x | 16.02x | 2.47% | 34.09B | |
| 30.15x | 3.98x | 15.02x | 0.11% | 29.31B | |
| 22.66x | 3.28x | 14.15x | 1.03% | 27.42B | |
| 20.3x | 2.48x | 10.65x | 1.84% | 21.39B | |
| Average | 27.97x | 4.36x | 17.19x | 1.17% | 50.96B | |
| Weighted average by Cap. | 30.39x | 4.91x | 19.04x | 1.14% |
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
- 7013 Stock
- Valuation IHI Corporation
Select your edition
All financial news and data tailored to specific country editions
