Valuation Keyence Corporation Mexican S.E.

Stocks

KEY N

JP3236200006

Electronic Equipment & Parts

End-of-day quote Mexican S.E. 2026-08-24			5-day change	1st Jan Change
8,573.84 ^MXN	-8.27%		-.--%	+18.20%

10-09	JPMorgan Global Growth & Income optimistic as beaten by benchmark	AN
08-04	Daiwa Upgrades Keyence to Outperform from Neutral; Price Target is 95,000 Yen	MT

Company Valuation: Keyence Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	13,290,446	14,612,193	17,289,660	14,777,076	14,328,389	19,532,970	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	36.32%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	17,803,292	17,586,006	17,307,104
Change	-	11.28%	18.18%	-16.09%	-5.34%	38.71%	-1.22%	-1.59%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	34.5x	30.8x	27.8x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	5.04x	4.53x	4.07x
PEG	-	2.1x	25.43x	4.73x	2.8x	1.3x	2.6x	2.5x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	13.5x	12x	10.9x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	12.3x	10.8x	9.64x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	22.4x	19.8x	17.6x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	23x	20.2x	18x
EV / FCF	47.2x	95x	111x	34.3x	108x	54.9x	39.3x	32.7x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.82%	2.55%	3.05%
Dividend per Share ²	200	300	300	350	550	641.4	738.6	837.5
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.8%	0.92%	1.04%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,337	2,613	2,898
Distribution rate	16%	20%	19.7%	21.3%	30%	27.4%	28.3%	28.9%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,450,220	1,626,031	1,795,013
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	795,256	889,125	981,262
EBIT ¹	418,045	498,914	495,014	549,775	595,759	775,325	868,674	960,045
Net income ¹	303,360	362,963	369,642	398,656	445,185	566,222	632,040	699,126
Net Debt ¹	-1,004,572	-940,458	-1,132,776	-1,219,234	-1,493,889	-1,729,679	-1,946,964	-2,225,866
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	80,540.00	80,540.00	80,540.00
Nbr of stocks (in thousands)	242,526	242,526	242,526	242,525	242,525	242,525	-	-
Announcement Date	4/27/22	4/27/23	4/25/24	4/25/25	4/24/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

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.($)
AMPHENOL CORPORATION	34.13x	6.36x	19.33x	0.63%	215B
CORNING INCORPORATED	58.29x	7.28x	24.92x	0.72%	135B
KEYENCE CORPORATION	34.47x	12.28x	22.39x	0.8%	123B
HON HAI PRECISION INDUSTRY CO., LTD.	13.36x	0.3x	6.72x	3.76%	109B
MURATA MANUFACTURING CO., LTD.	39.32x	6.45x	21.15x	0.88%	91.62B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	73.13x	7.9x	36.16x	0.19%	84.88B
EOPTOLINK TECHNOLOGY INC., LTD.	24.1x	8.64x	17.54x	0.53%	77.06B
TE CONNECTIVITY PLC	20.07x	3.38x	12.93x	1.33%	63.2B
COHERENT CORP.	42.23x	5.95x	22.43x	0.01%	61.56B
Average	37.68x	6.50x	20.39x	0.98%	106.78B
Weighted average by Cap.	37.93x	6.66x	20.37x	1%