|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,488.00 JPY | +0.27% |
|
+5.88% | +15.85% |
| 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 | 1,414,013 | - | - |
| Change | - | -16.64% | 28.97% | 15.35% | -0.14% | 6.87% | - | - |
| Enterprise Value (EV) 1 | 1,071,817 | 914,327 | 971,951 | 1,081,872 | 1,068,095 | 1,145,933 | 1,140,471 | 1,132,165 |
| Change | - | -14.69% | 6.3% | 11.31% | -1.27% | 7.29% | -0.48% | -0.73% |
| P/E | 16.5x | 76.1x | 26.3x | 16.7x | 16.9x | 17x | 16.3x | 15.4x |
| PBR | 1.43x | 1.16x | 1.32x | 1.43x | 1.32x | 1.39x | 1.35x | 1.29x |
| PEG | - | -0.9x | 0x | 0.2x | 9.87x | 2.32x | 3.68x | 2.45x |
| Capitalization / Revenue | 1.45x | 1.16x | 1.55x | 1.76x | 1.7x | 1.71x | 1.64x | 1.58x |
| EV / Revenue | 1.45x | 1.2x | 1.31x | 1.44x | 1.37x | 1.38x | 1.32x | 1.26x |
| EV / EBITDA | 9.51x | 16.9x | 10.2x | 7.91x | 7.9x | 8.14x | 7.85x | 7.43x |
| EV / EBIT | 11.7x | 32.4x | 14.7x | 10.1x | 10.2x | 10.2x | 9.68x | 9.07x |
| EV / FCF | -6.55x | 135x | 4.6x | 9.64x | 13.2x | 15.4x | 15x | 14.1x |
| FCF Yield | -15.3% | 0.74% | 21.8% | 10.4% | 7.57% | 6.5% | 6.69% | 7.12% |
| 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% | 2.97% | 3.06% | 3.23% |
| EPS 2 | 238.5 | 43.11 | 162.1 | 294.9 | 300 | 321.9 | 336.2 | 357.3 |
| Distribution rate | 30.2% | 48.7% | 35.2% | 37.3% | 50% | 50.6% | 49.9% | 49.6% |
| Net sales 1 | 739,260 | 764,702 | 741,391 | 753,130 | 777,600 | 828,751 | 864,716 | 896,122 |
| EBITDA 1 | 112,730 | 54,135 | 95,094 | 136,795 | 135,170 | 140,813 | 145,295 | 152,315 |
| EBIT 1 | 91,728 | 28,246 | 66,169 | 107,038 | 104,705 | 112,742 | 117,834 | 124,770 |
| Net income 1 | 64,770 | 11,705 | 43,691 | 79,338 | 79,414 | 82,861 | 86,436 | 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 | 5,488.00 | 5,488.00 | 5,488.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.05x | 1.38x | 8.14x | 2.97% | 8.97B | |
| 39.46x | 6.73x | 24.98x | 0.68% | 135B | |
| 29.78x | 5.6x | 19.29x | 2.03% | 38.67B | |
| 34.29x | 4.53x | 17.1x | 0.1% | 33.74B | |
| 23.48x | 2.02x | 14.58x | 1.99% | 34.15B | |
| 24.71x | 3.97x | 12.63x | 1.44% | 29.58B | |
| 23.32x | 3.38x | 14.58x | 1.01% | 28.44B | |
| 26.26x | 3.19x | 13.75x | 1.43% | 28.09B | |
| 119.39x | 41.28x | 96.8x | 0.32% | 28.17B | |
| 26.49x | 3.33x | 16.26x | 1.71% | 24.82B | |
| Average | 36.42x | 7.54x | 23.81x | 1.37% | 39B | |
| Weighted average by Cap. | 37.84x | 7.46x | 24.57x | 1.11% |
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
