Valuation Kyocera Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 15:48:56 2026-07-24 EDT			5-day change	1st Jan Change
19.05 ^EUR	-1.06%		+2.95%	+63.52%

07-06	Tranche Update on Kyocera Corporation's Equity Buyback Plan announced on April 30, 2026.	CI
06-30	Kyocera to Spend 650 Billion Yen on Chip, AI Data Center Components	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,469,961	2,472,194	2,848,983	2,360,358	3,132,793	4,823,838	-	-
Change	-	0.09%	15.24%	-17.15%	32.73%	53.98%	-	-
Enterprise Value (EV) ¹	2,161,010	2,303,708	2,692,841	2,133,934	2,909,313	4,487,422	4,383,623	4,244,092
Change	-	6.6%	16.89%	-20.76%	36.34%	54.24%	-2.31%	-3.18%
P/E	16.7x	19.3x	28.3x	97.9x	23.2x	34.5x	30x	24.4x
PBR	0.86x	0.82x	0.88x	0.73x	0.94x	1.47x	1.44x	1.36x
PEG	-	-1.5x	-1.4x	-1.3x	0x	8.6x	2x	1.1x
Capitalization / Revenue	1.34x	1.22x	1.42x	1.17x	1.51x	2.39x	2.3x	2.19x
EV / Revenue	1.18x	1.14x	1.34x	1.06x	1.41x	2.23x	2.09x	1.93x
EV / EBITDA	7.78x	8.28x	10.8x	11.3x	10.5x	15.9x	13.7x	11.5x
EV / EBIT	14.5x	17.9x	29x	78.2x	24.6x	33.1x	25.9x	22x
EV / FCF	17.6x	222x	25.1x	22.2x	37.7x	41.4x	29.8x	23.6x
FCF Yield	5.67%	0.45%	3.99%	4.5%	2.65%	2.42%	3.35%	4.24%
Dividend per Share ²	45	50	50	50	52	55.6	59.33	63.36
Rate of return	2.62%	2.9%	2.47%	2.98%	2.19%	1.51%	1.61%	1.72%
EPS ²	102.8	89.15	71.58	17.11	102.7	106.8	123	151.2
Distribution rate	43.8%	56.1%	69.9%	292%	50.6%	52.1%	48.2%	41.9%
Net sales ¹	1,838,938	2,025,332	2,004,221	2,014,454	2,070,203	2,016,706	2,094,981	2,203,016
EBITDA ¹	277,870	278,120	249,873	188,226	276,327	281,662	319,555	368,375
EBIT ¹	148,910	128,517	92,923	27,299	118,138	135,403	169,269	193,246
Net income ¹	148,414	127,988	101,074	24,097	140,969	137,293	157,697	177,343
Net Debt ¹	-308,951	-168,486	-156,142	-226,424	-223,480	-336,415	-440,215	-579,746
Reference price ²	1,720.50	1,722.00	2,022.50	1,675.50	2,378.00	3,689.00	3,689.00	3,689.00
Nbr of stocks (in thousands)	1,435,606	1,435,653	1,408,644	1,408,748	1,317,406	1,307,627	-	-
Announcement Date	4/28/22	5/15/23	4/26/24	5/14/25	4/30/26	-	-	-

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.($)
KEYENCE CORPORATION	33.83x	11.56x	21.57x	0.84%	106B
FLEX LTD.	29.33x	1.37x	15.68x	-.--%	43.42B
SHENGYI TECHNOLOGY CO.,LTD.	46.41x	6.96x	32.67x	1.7%	42.59B
TDK CORPORATION	24.93x	2.03x	9.74x	1.33%	35.03B
TELEDYNE TECHNOLOGIES INCORPORATED	31.35x	4.79x	19.08x	-.--%	30.38B
HEXAGON AB	9.42x	5.43x	11.15x	2.05%	23.07B
HALMA PLC	31.58x	4.84x	19.3x	0.73%	18.21B
LINGYI ITECH (GUANGDONG) COMPANY	28.51x	1.55x	13.52x	0.44%	13.68B
ZEBRA TECHNOLOGIES CORPORATION	21.04x	2.41x	10.84x	-.--%	12.38B
Average	28.49x	4.55x	17.06x	0.79%	36.13B
Weighted average by Cap.	31.12x	6.36x	19.11x	0.85%