|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,623.00 JPY | -6.44% |
|
-7.15% | +41.99% |
| 06-30 | Global markets live: Amazon, Comcast, Eli Lilly, Apple, Airbus… |  |
| 06-16 | Omron Healthcare Completes Tender Offer for Matsuya R&D, Acquires 95.88% Stake | MT |
Company Valuation: OMRON Corporation
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 | 1,105,646 | - | - |
| Change | - | -7.28% | -29.76% | -22.17% | 5.08% | 26.87% | - | - |
| Enterprise Value (EV) 1 | 1,480,679 | 1,411,691 | 996,672 | 864,505 | 824,463 | 1,223,646 | 1,151,786 | 1,095,815 |
| Change | - | -4.66% | -29.4% | -13.26% | -4.63% | 48.42% | -5.87% | -4.86% |
| P/E | 26.9x | 20.7x | 131x | 51x | 30.6x | 25.1x | 19.4x | 18.1x |
| PBR | 2.46x | 2.08x | 1.35x | 1.07x | 1.04x | 1.34x | 1.26x | 1.21x |
| PEG | - | 1x | -1.5x | 1x | 0.4x | 0.5x | 0.7x | 2.53x |
| Capitalization / Revenue | 2.14x | 1.73x | 1.3x | 1.03x | 1.14x | 1.28x | 1.18x | 1.13x |
| EV / Revenue | 1.94x | 1.61x | 1.22x | 1.08x | 1.07x | 1.42x | 1.23x | 1.12x |
| EV / EBITDA | 13.1x | 11.1x | 15.3x | 9.88x | 8.8x | 11.5x | 9.6x | 8.63x |
| EV / EBIT | 16.6x | 14x | 29x | 16x | 13.8x | 17.3x | 14x | 12.6x |
| EV / FCF | -17.9x | -680x | -16x | 127x | -90.1x | -489x | 30.9x | 18.6x |
| FCF Yield | -5.59% | -0.15% | -6.24% | 0.79% | -1.11% | -0.2% | 3.24% | 5.37% |
| Dividend per Share 2 | 92 | 98 | 104 | 104 | 104 | 110 | 117.3 | 128.2 |
| Rate of return | 1.12% | 1.27% | 1.92% | 2.47% | 2.35% | 1.96% | 2.09% | 2.28% |
| EPS 2 | 305.6 | 372.2 | 41.17 | 82.63 | 144.8 | 223.8 | 289.5 | 310.2 |
| Distribution rate | 30.1% | 26.3% | 253% | 126% | 71.8% | 49.2% | 40.5% | 41.3% |
| Net sales 1 | 762,927 | 876,082 | 818,761 | 801,753 | 767,351 | 863,619 | 938,000 | 978,000 |
| EBITDA 1 | 112,683 | 127,273 | 65,158 | 87,488 | 93,713 | 106,000 | 120,000 | 127,000 |
| EBIT 1 | 89,316 | 100,686 | 34,342 | 54,038 | 59,935 | 70,615 | 82,000 | 87,000 |
| Net income 1 | 61,400 | 73,861 | 8,105 | 16,271 | 28,487 | 34,000 | 56,000 | 60,000 |
| Net Debt 1 | -155,484 | -105,279 | -68,854 | 35,180 | -47,000 | 118,000 | 46,140 | -9,831 |
| Reference price 2 | 8,214.00 | 7,707.00 | 5,411.00 | 4,212.00 | 4,432.00 | 5,623.00 | 5,623.00 | 5,623.00 |
| Nbr of stocks (in thousands) | 199,192 | 196,830 | 196,918 | 196,896 | 196,630 | 196,629 | - | - |
| Announcement Date | 4/26/22 | 4/26/23 | 5/8/24 | 5/8/25 | 5/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.48x | 1.5x | 12.26x | 1.83% | 7.32B | |
| 16.65x | 2.23x | 9.84x | 3.06% | 241B | |
| 25.8x | 3.01x | 16.31x | 2.06% | 240B | |
| 29.02x | 3.75x | 17.32x | 1.7% | 173B | |
| 35.02x | 5.41x | 23.06x | 1.06% | 158B | |
| 46.27x | 6.16x | 26.67x | 0.95% | 152B | |
| 54.72x | 8.76x | 35.64x | 0.08% | 122B | |
| 101.86x | 14.24x | 73.78x | 0.29% | 117B | |
| 28.48x | 4.68x | 16.33x | 1.59% | 77.79B | |
| 32.29x | 6.74x | 21.01x | 0.58% | 53.63B | |
| Average | 40.46x | 5.65x | 25.22x | 1.32% | 134.39B | |
| Weighted average by Cap. | 37.71x | 5.35x | 24.19x | 1.53% |
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
- 6645 Stock
- Valuation OMRON Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
