Valuation Komori Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
1,937.00 ^JPY	-0.87%		-4.77%	+22.13%

09-07	Komori Corporation's Equity Buyback announced on September 4, 2026, has closed with 1,200,000 shares, representing 2.26% for ¥2,404.8 million.	CI
09-07	Tranche Update on Komori Corporation's Equity Buyback Plan announced on September 4, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	40,418	54,031	65,369	64,679	81,133	102,782	-	-
Change	-	33.68%	20.98%	-1.06%	25.44%	26.68%	-	-
Enterprise Value (EV)	-12,293	1,285	25,556	15,515	37,683	102,782	102,782	102,782
Change	-	110.45%	1,888.69%	-39.29%	142.88%	172.76%	0%	0%
P/E	6.57x	9.45x	14.2x	8.92x	11x	13.5x	12.7x	11.7x
PBR	0.38x	0.51x	0.57x	0.56x	0.66x	0.81x	0.79x	0.77x
PEG	-	-1.8x	-0.8x	0.2x	6.53x	4.38x	1.93x	1.35x
Capitalization / Revenue	0.46x	0.55x	0.63x	0.58x	0.68x	0.82x	0.78x	0.73x
EV / Revenue	-0x	0x	0x	0x	0x	0.82x	0.78x	0.73x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-0x	0x	0x	0x	0x	10.1x	9.34x	8.57x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	56	45	60	68	70	100	105	110
Rate of return	7.7%	4.54%	4.87%	5.58%	4.58%	5.16%	5.42%	5.68%
EPS ²	110.7	104.8	86.79	136.6	138.9	143.2	152.6	165.8
Distribution rate	50.6%	42.9%	69.1%	49.8%	50.4%	69.8%	68.8%	66.3%
Net sales ¹	87,623	97,914	104,278	111,050	118,611	125,500	131,000	141,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,267	5,719	4,898	7,118	9,404	10,200	11,000	12,000
Net income ¹	6,158	5,716	4,641	7,248	7,371	7,600	8,100	8,800
Net Debt	-52,711	-52,746	-39,813	-49,164	-43,450	-	-	-
Reference price ²	727.00	991.00	1,232.00	1,219.00	1,529.00	1,937.00	1,937.00	1,937.00
Nbr of stocks (in thousands)	55,595	54,522	53,060	53,059	53,063	53,063	-	-
Announcement Date	5/13/22	5/15/23	5/14/24	5/14/25	5/14/26	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
KOMORI CORPORATION	13.53x	-	-	5.16%	652M
PARKER-HANNIFIN CORPORATION	31.16x	5.43x	19.69x	0.83%	123B
ATLAS COPCO AB	34.94x	5.49x	20.8x	1.54%	97.45B
KEYSIGHT TECHNOLOGIES, INC.	45.06x	9.14x	26.74x	-.--%	65.48B
W.W. GRAINGER, INC.	27.58x	3.15x	18.22x	0.75%	60.3B
FASTENAL COMPANY	40.2x	6.25x	27.6x	1.93%	58.24B
FANUC CORPORATION	27.51x	5.07x	17.77x	2.19%	35.94B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.6x	1.76x	12.69x	2.28%	29.97B
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	29.28B
INGERSOLL RAND INC.	30.09x	4.01x	15.13x	0.11%	29.52B
Average	29.17x	4.88x	18.92x	1.62%	52.95B
Weighted average by Cap.	32.67x	5.32x	20.25x	1.14%