Valuation Keyence Corporation

Stocks

6861

JP3236200006

Electronic Equipment & Parts

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
80,760.00 ^JPY	+2.27%		+0.27%	+42.48%

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	19,586,326	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	36.7%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	17,856,647	17,639,362	17,360,460
Change	-	11.28%	18.18%	-16.09%	-5.34%	39.13%	-1.22%	-1.58%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	34.6x	30.9x	27.9x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	5.05x	4.54x	4.08x
PEG	-	2.1x	25.43x	4.73x	2.8x	1.3x	2.6x	2.6x
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	9.67x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	22.5x	19.8x	17.7x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	23x	20.3x	18.1x
EV / FCF	47.2x	95x	111x	34.3x	108x	55.1x	39.4x	32.8x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.81%	2.54%	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%	0.79%	0.91%	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	80,760.00	80,760.00	80,760.00
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	34.56x	12.31x	22.45x	0.79%	124B
AMPHENOL CORPORATION	30.98x	5.8x	17.65x	0.64%	196B
CORNING INCORPORATED	49.11x	6.18x	21.15x	0.86%	114B
HON HAI PRECISION INDUSTRY CO., LTD.	13.1x	0.3x	6.58x	3.84%	105B
MURATA MANUFACTURING CO., LTD.	34.04x	5.55x	18.18x	1.02%	79.55B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	56.2x	6.08x	27.82x	0.24%	65.65B
EOPTOLINK TECHNOLOGY INC., LTD.	19.98x	7.12x	14.45x	0.63%	63.95B
LUXSHARE PRECISION INDUSTRY CO., LTD.	16.09x	0.96x	10.77x	0.79%	53.9B
COHERENT CORP.	31.46x	4.47x	16.86x	0.02%	45.87B
SHENGYI TECHNOLOGY CO.,LTD.	36.13x	6.22x	26.23x	1.9%	41.6B
Average	32.16x	5.50x	18.21x	1.07%	88.94B
Weighted average by Cap.	32.38x	5.86x	17.97x	1.11%