|
Delayed
Japan Exchange
01:05:07 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 1,942.00 JPY | -1.42% |
|
-1.62% | +22.45% |
| 10-23 | Komori Secures 15 Billion Yen Loan with Financial Covenants | MT |
| 10-23 | Komori Corporation Enters into A Loan Agreement with Financial Covenants for JPY 15 Billion | CI |
Company Valuation: Komori Corporation
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 | 104,533 | - | - |
| Change | - | 33.68% | 20.98% | -1.06% | 25.44% | 28.84% | - | - |
| Enterprise Value (EV) | -12,293 | 1,285 | 25,556 | 15,515 | 37,683 | 104,533 | 104,533 | 104,533 |
| Change | - | 110.45% | 1,888.69% | -39.29% | 142.88% | 177.4% | 0% | 0% |
| P/E | 6.57x | 9.45x | 14.2x | 8.92x | 11x | 13.8x | 12.9x | 11.9x |
| PBR | 0.38x | 0.51x | 0.57x | 0.56x | 0.66x | 0.82x | 0.8x | 0.78x |
| PEG | - | -1.8x | -0.8x | 0.2x | 6.53x | 4.48x | 1.97x | 1.38x |
| Capitalization / Revenue | 0.46x | 0.55x | 0.63x | 0.58x | 0.68x | 0.83x | 0.8x | 0.74x |
| EV / Revenue | -0x | 0x | 0x | 0x | 0x | 0.83x | 0.8x | 0.74x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | -0x | 0x | 0x | 0x | 0x | 10.2x | 9.5x | 8.71x |
| 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% | 5.08% | 5.33% | 5.58% |
| 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 | 1,970.00 | 1,970.00 | 1,970.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.62x | - | - | 5.13% | 657M | |
| 29.21x | 5.22x | 19.04x | 0.9% | 114B | |
| 30.16x | 4.74x | 17.92x | 1.77% | 85.87B | |
| 29.2x | 3.33x | 19.26x | 0.71% | 63.94B | |
| 41.3x | 6.45x | 28.44x | 1.85% | 60.2B | |
| 38.2x | 7.73x | 22.64x | -.--% | 55.51B | |
| 23.51x | 4.55x | 15.61x | 2.64% | 33.4B | |
| 29.75x | 3.93x | 14.84x | 0.11% | 28.91B | |
| 22.25x | 3.23x | 13.91x | 1.05% | 26.94B | |
| 23.79x | 2.89x | 12.46x | 1.58% | 25.27B | |
| Average | 28.10x | 4.68x | 18.24x | 1.57% | 49.48B | |
| Weighted average by Cap. | 30.82x | 4.98x | 19.33x | 1.16% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6349 Stock
- Valuation Komori Corporation
Select your edition
All financial news and data tailored to specific country editions
