Valuation Keyence Corporation

Stocks

6861

JP3236200006

Electronic Equipment & Parts

Delayed Japan Exchange 22:30:00 2026-09-07 EDT			5-day change	1st Jan Change
78,370.00 ^JPY	-0.66%		-4.75%	+38.27%

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	19,132,804	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	33.53%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	17,404,453	17,189,291	16,910,124
Change	-	11.28%	18.18%	-16.09%	-5.34%	35.61%	-1.24%	-1.62%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	33.8x	30.3x	27.3x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	4.94x	4.44x	3.99x
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	13.2x	11.8x	10.7x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	12x	10.6x	9.44x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	21.9x	19.4x	17.3x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	22.5x	19.8x	17.7x
EV / FCF	47.2x	95x	111x	34.3x	108x	53.9x	38.4x	32x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.85%	2.6%	3.13%
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%	0.94%	1.06%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,332	2,607	2,891
Distribution rate	16%	20%	19.7%	21.3%	30%	27.5%	28.3%	29%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,449,357	1,624,517	1,791,308
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	793,715	887,292	979,037
EBIT ¹	418,045	498,914	495,014	549,775	595,759	773,784	866,845	957,830
Net income ¹	303,360	362,963	369,642	398,656	445,185	565,133	630,760	697,576
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	78,890.00	78,890.00	78,890.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KEYENCE CORPORATION	33.37x	11.82x	21.6x	0.83%	121B
SHENGYI TECHNOLOGY CO.,LTD.	44.42x	7.41x	32.22x	1.66%	49.75B
FLEX LTD.	26.61x	1.24x	14.04x	-.--%	40.45B
TDK CORPORATION	22.07x	1.86x	9.02x	1.39%	35.36B
KYOCERA CORPORATION	29.3x	2.07x	14.38x	1.6%	29.14B
TELEDYNE TECHNOLOGIES INCORPORATED	29.22x	4.45x	17.75x	-.--%	28.31B
HEXAGON AB	10.72x	6x	16.63x	1.39%	27.03B
HALMA PLC	31.38x	4.81x	19.22x	0.73%	18.4B
ZEBRA TECHNOLOGIES CORPORATION	24.5x	3.11x	13.01x	-.--%	17.16B
LINGYI ITECH (GUANGDONG) COMPANY	33.54x	1.64x	14.94x	0.55%	14.35B
Average	28.51x	4.44x	17.28x	0.81%	38.07B
Weighted average by Cap.	30.33x	6.37x	19.07x	0.88%