|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,183.00 JPY | -2.15% |
|
-7.83% | +9.42% |
| 07-29 | Japan Earnings Wrap: Advantest, Hitachi Climb; Makita Drops | MT |
| 07-29 | Makita's Profit Climbs 19% in Fiscal Q1 | MT |
Company Valuation: Makita Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,068,481 | 890,657 | 1,148,705 | 1,324,999 | 1,323,096 | 1,364,801 | - | - |
| Change | - | -16.64% | 28.97% | 15.35% | -0.14% | 3.15% | - | - |
| Enterprise Value (EV) 1 | 1,071,817 | 914,327 | 971,951 | 1,081,872 | 1,068,095 | 1,102,580 | 1,086,673 | 1,076,823 |
| Change | - | -14.69% | 6.3% | 11.31% | -1.27% | 3.23% | -1.44% | -0.91% |
| P/E | 16.5x | 76.1x | 26.3x | 16.7x | 16.9x | 16.7x | 15.8x | 14.9x |
| PBR | 1.43x | 1.16x | 1.32x | 1.43x | 1.32x | 1.33x | 1.3x | 1.25x |
| PEG | - | -0.9x | 0x | 0.2x | 9.87x | 2.76x | 3.09x | 2.49x |
| Capitalization / Revenue | 1.45x | 1.16x | 1.55x | 1.76x | 1.7x | 1.65x | 1.58x | 1.53x |
| EV / Revenue | 1.45x | 1.2x | 1.31x | 1.44x | 1.37x | 1.34x | 1.26x | 1.21x |
| EV / EBITDA | 9.51x | 16.9x | 10.2x | 7.91x | 7.9x | 7.86x | 7.47x | 7.09x |
| EV / EBIT | 11.7x | 32.4x | 14.7x | 10.1x | 10.2x | 9.82x | 9.2x | 8.73x |
| EV / FCF | -6.55x | 135x | 4.6x | 9.64x | 13.2x | 14.9x | 14.3x | 13.4x |
| FCF Yield | -15.3% | 0.74% | 21.8% | 10.4% | 7.57% | 6.73% | 7.01% | 7.48% |
| Dividend per Share 2 | 72 | 21 | 57 | 110 | 150 | 162.1 | 164 | 170.9 |
| Rate of return | 1.83% | 0.64% | 1.33% | 2.23% | 2.95% | 3.06% | 3.1% | 3.23% |
| EPS 2 | 238.5 | 43.11 | 162.1 | 294.9 | 300 | 318.1 | 334.4 | 354.5 |
| Distribution rate | 30.2% | 48.7% | 35.2% | 37.3% | 50% | 50.9% | 49% | 48.2% |
| Net sales 1 | 739,260 | 764,702 | 741,391 | 753,130 | 777,600 | 825,436 | 861,643 | 891,337 |
| EBITDA 1 | 112,730 | 54,135 | 95,094 | 136,795 | 135,170 | 140,254 | 145,519 | 151,869 |
| EBIT 1 | 91,728 | 28,246 | 66,169 | 107,038 | 104,705 | 112,294 | 118,135 | 123,305 |
| Net income 1 | 64,770 | 11,705 | 43,691 | 79,338 | 79,414 | 82,147 | 86,287 | 90,952 |
| Net Debt 1 | 3,336 | 23,670 | -176,754 | -243,127 | -255,001 | -262,221 | -278,128 | -287,978 |
| Reference price 2 | 3,935.00 | 3,280.00 | 4,270.00 | 4,925.00 | 5,077.00 | 5,297.00 | 5,297.00 | 5,297.00 |
| Nbr of stocks (in thousands) | 271,533 | 271,542 | 269,018 | 269,035 | 260,606 | 257,656 | - | - |
| Announcement Date | 4/27/22 | 4/27/23 | 4/26/24 | 4/28/25 | 4/28/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.65x | 1.34x | 7.86x | 3.06% | 8.56B | |
| 35.37x | 6.07x | 22.54x | 0.76% | 121B | |
| 30.96x | 5.71x | 19.76x | 1.95% | 38.77B | |
| 39.4x | 4.47x | 16.58x | 0.1% | 33B | |
| 21.34x | 1.76x | 12.96x | 2.28% | 30.34B | |
| 25.7x | 3.09x | 13.32x | 1.46% | 27.28B | |
| 22.54x | 3.27x | 14.1x | 1.04% | 27.48B | |
| 22.84x | 3.53x | 11.84x | 1.6% | 26.09B | |
| 25.99x | 3.27x | 15.97x | 1.74% | 24.16B | |
| 87.99x | 30.4x | 71.29x | 0.43% | 20.69B | |
| Average | 32.88x | 6.29x | 20.62x | 1.44% | 35.78B | |
| Weighted average by Cap. | 33.40x | 6.00x | 20.77x | 1.2% |
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
- 6586 Stock
- Valuation Makita Corporation
Select your edition
All financial news and data tailored to specific country editions
