Valuation Matsuya R&D Co.,Ltd

Stocks

Delayed Japan Exchange Other stock markets 02:23:09 2026-07-16 EDT			5-day change	1st Jan Change
1,103.00 ^JPY	-.--%		-.--%	+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
Market Cap ¹	15,227	5,929	7,191	15,790	14,464	23,394
Change	-	-61.06%	21.28%	119.58%	-8.39%	61.74%
Enterprise Value (EV) ¹	15,164	6,244	7,934	16,381	12,811	21,462
Change	-	-58.82%	27.06%	106.46%	-21.79%	67.52%
P/E	27.3x	36.3x	17x	16.7x	9.36x	15.2x
PBR	5.44x	1.83x	1.91x	3.04x	2.09x	2.87x
PEG	-	-0.5x	0x	0x	0.1x	-16.97x
Capitalization / Revenue	1.46x	1.05x	1x	1.87x	1.51x	2.39x
EV / Revenue	1.46x	1.11x	1.11x	1.94x	1.34x	2.2x
EV / EBITDA	14.4x	10.7x	9.02x	10.5x	5.97x	9.27x
EV / EBIT	18.1x	17.6x	13x	12.8x	6.56x	10.1x
EV / FCF	24.4x	-13.7x	-16.2x	-37.8x	6.83x	51.6x
FCF Yield	4.11%	-7.31%	-6.17%	-2.64%	14.6%	1.94%
Dividend per Share ²	1.25	1.25	1.25	2.5	10	-
Rate of return	0.17%	0.44%	0.37%	0.34%	1.47%	-
EPS ²	26.81	7.748	20.02	44.43	72.55	71.9
Distribution rate	4.66%	16.1%	6.24%	5.63%	13.8%	-
Net sales ¹	10,401	5,640	7,164	8,433	9,567	9,771
EBITDA ¹	1,051	584	880	1,558	2,146	2,316
EBIT ¹	837	355	612	1,283	1,954	2,131
Net income ¹	567	165	425	953	1,560	1,549
Net Debt ¹	-63	315	743	591	-1,653	-1,932
Reference price ²	732.50	281.00	340.50	744.00	679.00	1,092.00
Nbr of stocks (in thousands)	20,788	21,101	21,118	21,222	21,302	21,423
Announcement Date	6/30/21	6/30/22	6/30/23	6/28/24	6/23/25	6/26/26

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	-	-	-	-	145M
PARKER-HANNIFIN CORPORATION	35.87x	6.15x	22.84x	0.75%	123B
FANUC CORPORATION	32.85x	6.16x	21.34x	1.87%	41.78B
INGERSOLL RAND INC.	33.57x	4.38x	16.45x	0.1%	32.35B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.67x	1.79x	13.17x	2.24%	30.77B
SMC CORPORATION	24.33x	3.8x	12.77x	1.5%	27.81B
DOVER CORPORATION	22.6x	3.28x	14.14x	1.04%	27.56B
XYLEM INC.	25.73x	3.11x	13.38x	1.46%	27.31B
ALFA LAVAL AB	26.24x	3.3x	16.12x	1.73%	24.42B
Average	27.86x	4.00x	16.28x	1.33%	37.25B
Weighted average by Cap.	30.39x	4.70x	18.34x	1.18%