|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,223.00 JPY | +0.77% |
|
-10.87% | +10.26% |
| 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 | 1,335,429 | - | - |
| Change | - | -16.64% | 28.97% | 15.35% | -0.14% | 0.93% | - | - |
| Enterprise Value (EV) 1 | 1,071,817 | 914,327 | 971,951 | 1,081,872 | 1,068,095 | 1,067,348 | 1,061,886 | 1,053,580 |
| Change | - | -14.69% | 6.3% | 11.31% | -1.27% | -0.07% | -0.51% | -0.78% |
| P/E | 16.5x | 76.1x | 26.3x | 16.7x | 16.9x | 16.1x | 15.4x | 14.5x |
| PBR | 1.43x | 1.16x | 1.32x | 1.43x | 1.32x | 1.3x | 1.27x | 1.22x |
| PEG | - | -0.9x | 0x | 0.2x | 9.87x | 2.26x | 3.4x | 2.28x |
| Capitalization / Revenue | 1.45x | 1.16x | 1.55x | 1.76x | 1.7x | 1.61x | 1.54x | 1.49x |
| EV / Revenue | 1.45x | 1.2x | 1.31x | 1.44x | 1.37x | 1.29x | 1.23x | 1.18x |
| EV / EBITDA | 9.51x | 16.9x | 10.2x | 7.91x | 7.9x | 7.56x | 7.29x | 6.92x |
| EV / EBIT | 11.7x | 32.4x | 14.7x | 10.1x | 10.2x | 9.44x | 8.98x | 8.52x |
| EV / FCF | -6.55x | 135x | 4.6x | 9.64x | 13.2x | 14.4x | 13.9x | 13.1x |
| FCF Yield | -15.3% | 0.74% | 21.8% | 10.4% | 7.57% | 6.95% | 7.17% | 7.65% |
| Dividend per Share 2 | 72 | 21 | 57 | 110 | 150 | 163 | 167.8 | 177.4 |
| Rate of return | 1.83% | 0.64% | 1.33% | 2.23% | 2.95% | 3.14% | 3.24% | 3.42% |
| EPS 2 | 238.5 | 43.11 | 162.1 | 294.9 | 300 | 321.3 | 335.9 | 357.3 |
| Distribution rate | 30.2% | 48.7% | 35.2% | 37.3% | 50% | 50.7% | 50% | 49.6% |
| Net sales 1 | 739,260 | 764,702 | 741,391 | 753,130 | 777,600 | 829,084 | 865,430 | 896,122 |
| EBITDA 1 | 112,730 | 54,135 | 95,094 | 136,795 | 135,170 | 141,171 | 145,652 | 152,315 |
| EBIT 1 | 91,728 | 28,246 | 66,169 | 107,038 | 104,705 | 113,075 | 118,191 | 123,634 |
| Net income 1 | 64,770 | 11,705 | 43,691 | 79,338 | 79,414 | 82,728 | 86,365 | 91,250 |
| Net Debt 1 | 3,336 | 23,670 | -176,754 | -243,127 | -255,001 | -268,081 | -273,542 | -281,849 |
| Reference price 2 | 3,935.00 | 3,280.00 | 4,270.00 | 4,925.00 | 5,077.00 | 5,183.00 | 5,183.00 | 5,183.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.13x | 1.29x | 7.56x | 3.14% | 8.38B | |
| 35.87x | 6.15x | 22.84x | 0.75% | 123B | |
| 32.85x | 6.16x | 21.34x | 1.87% | 41.78B | |
| 33.57x | 4.38x | 16.45x | 0.1% | 32.35B | |
| 21.67x | 1.79x | 13.17x | 2.24% | 30.77B | |
| 24.33x | 3.8x | 12.77x | 1.5% | 27.81B | |
| 22.6x | 3.28x | 14.14x | 1.04% | 27.56B | |
| 25.73x | 3.11x | 13.38x | 1.46% | 27.31B | |
| 26.24x | 3.3x | 16.12x | 1.73% | 24.42B | |
| Average | 26.55x | 3.70x | 15.31x | 1.54% | 38.17B | |
| Weighted average by Cap. | 30.04x | 4.61x | 18.07x | 1.23% |
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
