Valuation Matsuya R&D Co.,Ltd

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
1,103.00 ^JPY	0.00%		+0.18%	+2.51%

06-14	OMRON HEALTHCARE Co., Ltd. completed the acquisition of remaining 81.98% stake in Matsuya R&D Co.,Ltd from Hidetaka Goto, Tomohiro Goto, Tadahiro Goto and others for ¥19.5 billion in a tender offer transaction.	CI
12-15	OMRON HEALTHCARE Co., Ltd. proposed to acquire remaining 85.36% stake in Matsuya R&D Co.,Ltd from Hidetaka Goto, Tomohiro Goto, Tadahiro Goto and others for ¥20.5 billion in a tender offer transaction.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,227	5,929	7,191	15,790	14,464	23,629	-	-
Change	-	-61.06%	21.28%	119.58%	-8.39%	63.37%	-	-
Enterprise Value (EV)	15,164	6,244	7,934	16,381	12,811	23,629	23,629	23,629
Change	-	-58.82%	27.06%	106.46%	-21.79%	84.44%	0%	0%
P/E	26.7x	35.8x	16.9x	16.5x	9.25x	15.1x	12.4x	11.2x
PBR	5.44x	1.83x	1.91x	3.04x	2.09x	2.87x	2.33x	1.97x
PEG	-	-0.5x	0x	0x	0.1x	-12.59x	1x	1.1x
Capitalization / Revenue	1.46x	1.05x	1x	1.87x	1.51x	2.39x	2.17x	2.02x
EV / Revenue	0x	0x	0x	0x	0x	2.39x	2.17x	2.02x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.3x	9.09x	8.29x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.5	1.25	1.25	2.5	10	10	12	15
Rate of return	0.34%	0.44%	0.37%	0.34%	1.47%	0.91%	1.09%	1.36%
EPS ²	27.4	7.855	20.17	45.03	73.38	72.5	88.9	98.3
Distribution rate	9.13%	15.9%	6.2%	5.55%	13.6%	12.6%	13.5%	15.3%
Net sales ¹	10,401	5,640	7,164	8,433	9,567	9,771	10,900	11,700
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	837	355	611	1,283	1,953	2,130	2,600	2,850
Net income ¹	567	165	425	953	1,560	1,549	1,900	2,100
Net Debt	-63	315	743	591	-1,653	-	-	-
Reference price ²	732.50	281.00	340.50	744.00	679.00	1,103.00	1,103.00	1,103.00
Nbr of stocks (in thousands)	20,788	21,101	21,118	21,222	21,302	21,423	-	-
Announcement Date	5/14/21	5/13/22	5/15/23	5/15/24	5/15/25	5/13/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MATSUYA R&D CO.,LTD	13.87x	-	-	0.91%	147M
PARKER-HANNIFIN CORPORATION	35.03x	6.02x	22.37x	0.77%	120B
FANUC CORPORATION	43.37x	7.47x	27.94x	1.41%	43.24B
INGERSOLL RAND INC.	32.32x	4.17x	15.37x	0.11%	30.49B
DOVER CORPORATION	24.65x	3.61x	15.54x	0.95%	30.11B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.2x	1.66x	12.29x	2.39%	28.65B
SMC CORPORATION	28.81x	4.76x	17.04x	1.38%	28.52B
XYLEM INC.	24.45x	2.93x	12.79x	1.54%	26.48B
ALFA LAVAL AB	25.9x	3.33x	15.89x	1.76%	23.84B
Average	27.62x	4.24x	17.40x	1.25%	36.85B
Weighted average by Cap.	31.60x	4.89x	19.27x	1.14%