Valuation Konica Minolta, Inc.

Stocks

Delayed Japan Exchange 21:14:22 2026-09-06 EDT			5-day change	1st Jan Change
628.20 ^JPY	-4.60%		-5.61%	-7.45%

09-04	JX Advanced Metals, Kokusai Electric, and Capcom to Join Nikkei 225 Effective October	MT
07-30	Konica Minolta, Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	254,700	281,022	245,447	248,943	253,608	325,803	-	-
Change	-	10.33%	-12.66%	1.42%	1.87%	28.47%	-	-
Enterprise Value (EV) ¹	585,684	668,738	640,893	597,208	541,156	508,978	459,830	439,665
Change	-	14.18%	-4.16%	-6.82%	-9.39%	-5.95%	-9.66%	-4.39%
P/E	-9.75x	-2.72x	54.3x	-5.24x	8.38x	10.9x	10.6x	10x
PBR	0.46x	0.58x	0.45x	0.54x	0.47x	0.58x	0.57x	0.55x
PEG	-	-0x	-1x	0x	-0x	-6.07x	3.4x	1.72x
Capitalization / Revenue	0.28x	0.25x	0.21x	0.22x	0.23x	0.3x	0.3x	0.29x
EV / Revenue	0.64x	0.59x	0.55x	0.53x	0.5x	0.47x	0.42x	0.4x
EV / EBITDA	11x	-33.7x	6.29x	56.5x	4.99x	4.98x	4.19x	3.74x
EV / EBIT	-26.3x	-7.03x	24.6x	-9.33x	10.9x	9.83x	8.63x	7.72x
EV / FCF	-43.2x	-27.7x	16.5x	7.89x	10.4x	12.6x	9.96x	9.16x
FCF Yield	-2.32%	-3.6%	6.05%	12.7%	9.65%	7.96%	10%	10.9%
Dividend per Share ²	30	10	5	-	12	18	18.86	20.4
Rate of return	5.81%	1.76%	1.01%	-	2.34%	2.73%	2.86%	3.1%
EPS ²	-52.93	-208.9	9.15	-95.98	61.25	60.15	62.02	65.62
Distribution rate	-56.7%	-4.79%	54.6%	-	19.6%	29.9%	30.4%	31.1%
Net sales ¹	911,426	1,130,397	1,159,999	1,127,882	1,087,738	1,091,962	1,097,550	1,108,533
EBITDA ¹	53,457	-19,830	101,865	10,574	108,552	102,300	109,692	117,589
EBIT ¹	-22,297	-95,125	26,091	-64,014	49,869	51,800	53,300	56,950
Net income ¹	-26,123	-103,153	4,521	-47,484	30,268	29,739	30,671	32,450
Net Debt ¹	330,984	387,716	395,446	348,265	287,548	183,175	134,028	113,863
Reference price ²	516.00	569.00	496.40	503.10	513.20	658.50	658.50	658.50
Nbr of stocks (in thousands)	493,604	493,888	494,455	494,818	494,170	494,765	-	-
Announcement Date	5/12/22	5/15/23	5/14/24	5/15/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KONICA MINOLTA, INC.	10.95x	0.47x	4.98x	2.73%	2.09B
CANON INC.	12.37x	0.88x	6.07x	3.48%	25.12B
BROTHER INDUSTRIES, LTD.	13.2x	1.04x	5.81x	2.45%	7.79B
RICOH COMPANY, LTD.	14.06x	0.48x	5.77x	2.6%	6.12B
ZHEJIANG LANTE OPTICS CO., LTD.	36.24x	10.67x	25.2x	0.83%	3.88B
PITNEY BOWES INC.	11.34x	2.21x	7.2x	2.09%	2.39B
OKI ELECTRIC INDUSTRY CO., LTD.	13.13x	0.65x	7.65x	2.5%	1.5B
TOSHIBA TEC CORPORATION	12.78x	-	-	2.02%	1.01B
SATO CORPORATION	11.66x	-	-	2.86%	582M
DATALOGIC S.P.A.	28.57x	0.6x	5.88x	1.76%	348M
Average	16.43x	2.12x	8.57x	2.33%	5.08B
Weighted average by Cap.	14.55x	1.67x	7.55x	2.84%