Valuation OMRON Corporation OTC Markets

Stocks

Market Closed - OTC Markets 15:57:24 2026-09-21 EDT			5-day change	1st Jan Change
39.80 ^USD	+1.82%		+3.03%	+57.87%

09-09	Copia Automation Announces Omron Sysmac Studio Integration, Expanding Multi-Vendor OT Code Management and Recovery Platform	CI
08-06	Japan's Nikkei slips as tech-share tumble eclipses broader gains	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,636,163	1,516,970	1,065,526	829,325	871,463	1,212,842	-	-
Change	-	-7.28%	-29.76%	-22.17%	5.08%	39.17%	-	-
Enterprise Value (EV) ¹	1,480,679	1,411,691	996,672	864,505	824,463	1,299,173	1,256,866	1,221,312
Change	-	-4.66%	-29.4%	-13.26%	-4.63%	57.58%	-3.26%	-2.83%
P/E	26.9x	20.7x	131x	51x	30.6x	22.3x	17.8x	16.6x
PBR	2.46x	2.08x	1.35x	1.07x	1.04x	1.5x	1.37x	1.33x
PEG	-	1x	-1.5x	1x	0.4x	0.2x	0.7x	2.27x
Capitalization / Revenue	2.14x	1.73x	1.3x	1.03x	1.14x	1.38x	1.29x	1.25x
EV / Revenue	1.94x	1.61x	1.22x	1.08x	1.07x	1.48x	1.34x	1.26x
EV / EBITDA	13.1x	11.1x	15.3x	9.88x	8.8x	9.55x	8.76x	8.26x
EV / EBIT	16.6x	14x	29x	16x	13.8x	14.4x	12.8x	11.8x
EV / FCF	-17.9x	-680x	-16x	127x	-90.1x	30.4x	36.7x	21.4x
FCF Yield	-5.59%	-0.15%	-6.24%	0.79%	-1.11%	3.29%	2.73%	4.68%
Dividend per Share ²	92	98	104	104	104	118.3	115	123.8
Rate of return	1.12%	1.27%	1.92%	2.47%	2.35%	1.92%	1.86%	2.01%
EPS ²	305.6	372.2	41.17	82.63	144.8	276.1	345.6	370.9
Distribution rate	30.1%	26.3%	253%	126%	71.8%	42.9%	33.3%	33.4%
Net sales ¹	762,927	876,082	818,761	801,753	767,351	877,586	938,841	970,889
EBITDA ¹	112,683	127,273	65,158	87,488	93,713	136,029	143,480	147,901
EBIT ¹	89,316	100,686	34,342	54,038	59,935	90,260	98,034	103,554
Net income ¹	61,400	73,861	8,105	16,271	28,487	54,739	67,302	71,166
Net Debt ¹	-155,484	-105,279	-68,854	35,180	-47,000	86,331	44,024	8,470
Reference price ²	8,214.00	7,707.00	5,411.00	4,212.00	4,432.00	6,168.00	6,168.00	6,168.00
Nbr of stocks (in thousands)	199,192	196,830	196,918	196,896	196,630	196,635	-	-
Announcement Date	4/26/22	4/26/23	5/8/24	5/8/25	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.($)
SIEMENS AG	24.3x	2.92x	15.94x	2.13%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.58x	1.82x	8.23x	3.51%	211B
SCHNEIDER ELECTRIC SE	30.05x	3.86x	17.82x	1.63%	184B
EATON CORPORATION PLC	37.63x	5.61x	23.63x	1.04%	165B
DELTA ELECTRONICS, INC.	44.17x	5.92x	26.54x	1.12%	148B
VERTIV HOLDINGS CO.	41.28x	6.79x	27.28x	0.1%	96.01B
DELTA ELECTRONICS (THAILAND)	86.67x	10.79x	61.51x	0.37%	90.15B
EMERSON ELECTRIC CO.	30.68x	4.98x	17.33x	1.47%	83.63B
AMETEK, INC.	32.4x	7.02x	22.06x	0.57%	54.48B
Average	37.97x	5.52x	24.48x	1.33%	140.58B
Weighted average by Cap.	34.07x	4.74x	21.63x	1.64%