Valuation Keyence Corporation Boerse Muenchen

Stocks

KEE

JP3236200006

Electronic Equipment & Parts

Real-time Boerse Muenchen 04:43:27 2026-09-30 EDT			5-day change	1st Jan Change
456.00 ^EUR	+2.33%		+1.38%	+42.26%

08-04	Daiwa Upgrades Keyence to Outperform from Neutral; Price Target is 95,000 Yen	MT
07-29	Japan's Nikkei hits two-month low after chip rout	RE

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	19,275,894	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	34.53%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	17,547,543	17,332,381	17,053,214
Change	-	11.28%	18.18%	-16.09%	-5.34%	36.72%	-1.23%	-1.61%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	34.1x	30.4x	27.5x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	4.97x	4.47x	4.02x
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	13.3x	11.9x	10.7x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	12.1x	10.7x	9.51x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	22.1x	19.5x	17.4x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	22.7x	20x	17.8x
EV / FCF	47.2x	95x	111x	34.3x	108x	54.4x	38.7x	32.3x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.84%	2.58%	3.1%
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%	0.81%	0.93%	1.05%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,333	2,611	2,895
Distribution rate	16%	20%	19.7%	21.3%	30%	27.5%	28.3%	28.9%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,450,073	1,626,631	1,793,936
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	794,109	888,458	980,493
EBIT ¹	418,045	498,914	495,014	549,775	595,759	774,178	868,007	959,276
Net income ¹	303,360	362,963	369,642	398,656	445,185	565,408	631,574	698,587
Net Debt ¹	-1,004,572	-940,458	-1,132,776	-1,219,234	-1,493,889	-1,728,351	-1,943,513	-2,222,679
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	79,480.00	79,480.00	79,480.00
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.($)
KEYENCE CORPORATION	34.07x	12.1x	22.1x	0.81%	122B
SHENGYI TECHNOLOGY CO.,LTD.	42.69x	7.18x	30.98x	1.72%	48.13B
FLEX LTD.	29.28x	1.28x	14.56x	-.--%	42.05B
TDK CORPORATION	21.13x	1.8x	8.86x	1.42%	35.14B
KYOCERA CORPORATION	29.33x	2.15x	14.37x	1.52%	30.34B
TELEDYNE TECHNOLOGIES INCORPORATED	28.94x	4.42x	17.64x	-.--%	28.07B
HEXAGON AB	10.72x	6x	16.62x	1.4%	26.35B
ZEBRA TECHNOLOGIES CORPORATION	25.37x	3.2x	13.42x	-.--%	17.79B
HALMA PLC	29.89x	4.72x	18.38x	0.75%	17.6B
Average	27.94x	4.76x	17.44x	0.85%	40.86B
Weighted average by Cap.	30.34x	6.61x	19.17x	0.89%