|
Market Closed -
Japan Exchange
02:30:00 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 5,317.00 JPY | +1.14% |
|
+0.62% | +12.24% |
| 09-01 | Makita Corporation acquired Power Tool Business from Panasonic Holdings Corporation. | CI |
| 07-29 | Japan Earnings Wrap: Advantest, Hitachi Climb; Makita Drops | 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 | 1,369,954 | - | - |
| Change | - | -16.64% | 28.97% | 15.35% | -0.14% | 3.54% | - | - |
| Enterprise Value (EV) 1 | 1,071,817 | 914,327 | 971,951 | 1,081,872 | 1,068,095 | 1,101,454 | 1,099,292 | 1,094,815 |
| Change | - | -14.69% | 6.3% | 11.31% | -1.27% | 3.12% | -0.2% | -0.41% |
| P/E | 16.5x | 76.1x | 26.3x | 16.7x | 16.9x | 16.5x | 15.8x | 14.8x |
| PBR | 1.43x | 1.16x | 1.32x | 1.43x | 1.32x | 1.34x | 1.31x | 1.25x |
| PEG | - | -0.9x | 0x | 0.2x | 9.87x | 2.29x | 3.35x | 2.33x |
| 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 | 1.33x | 1.27x | 1.22x |
| EV / EBITDA | 9.51x | 16.9x | 10.2x | 7.91x | 7.9x | 7.84x | 7.56x | 7.19x |
| EV / EBIT | 11.7x | 32.4x | 14.7x | 10.1x | 10.2x | 9.81x | 9.33x | 8.79x |
| EV / FCF | -6.55x | 135x | 4.6x | 9.64x | 13.2x | 13.9x | 14x | 13.3x |
| FCF Yield | -15.3% | 0.74% | 21.8% | 10.4% | 7.57% | 7.17% | 7.15% | 7.52% |
| Dividend per Share 2 | 72 | 21 | 57 | 110 | 150 | 163 | 171 | 182.1 |
| Rate of return | 1.83% | 0.64% | 1.33% | 2.23% | 2.95% | 3.07% | 3.22% | 3.42% |
| EPS 2 | 238.5 | 43.11 | 162.1 | 294.9 | 300 | 321.6 | 336.8 | 358.2 |
| Distribution rate | 30.2% | 48.7% | 35.2% | 37.3% | 50% | 50.7% | 50.8% | 50.8% |
| Net sales 1 | 739,260 | 764,702 | 741,391 | 753,130 | 777,600 | 828,619 | 865,055 | 896,642 |
| EBITDA 1 | 112,730 | 54,135 | 95,094 | 136,795 | 135,170 | 140,561 | 145,425 | 152,371 |
| EBIT 1 | 91,728 | 28,246 | 66,169 | 107,038 | 104,705 | 112,287 | 117,775 | 124,595 |
| Net income 1 | 64,770 | 11,705 | 43,691 | 79,338 | 79,414 | 82,830 | 86,716 | 91,518 |
| Net Debt 1 | 3,336 | 23,670 | -176,754 | -243,127 | -255,001 | -268,500 | -270,662 | -275,139 |
| Reference price 2 | 3,935.00 | 3,280.00 | 4,270.00 | 4,925.00 | 5,077.00 | 5,317.00 | 5,317.00 | 5,317.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.35x | 1.31x | 7.73x | 3.1% | 8.59B | |
| 31.02x | 5.4x | 19.55x | 0.83% | 122B | |
| 34.67x | 5.45x | 20.65x | 1.55% | 96.9B | |
| 42.25x | 8.56x | 25.06x | -.--% | 61.4B | |
| 26.92x | 3.08x | 17.81x | 0.77% | 58.81B | |
| 39.58x | 6.16x | 27.17x | 1.96% | 57.33B | |
| 26.77x | 4.92x | 17.21x | 2.25% | 34.98B | |
| 30.18x | 4.03x | 15.22x | 0.11% | 29.67B | |
| 20.39x | 1.74x | 12.55x | 2.3% | 29.67B | |
| 20.22x | 3.48x | 11.13x | 1.51% | 28.14B | |
| Average | 28.84x | 4.41x | 17.41x | 1.44% | 52.79B | |
| Weighted average by Cap. | 31.73x | 5.12x | 19.59x | 1.19% |
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
