Valuation OMRON Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-23 EDT			5-day change	1st Jan Change
5,330.00 ^JPY	-3.07%		-8.98%	+34.60%

10-13	OMRON Corporation entered into a definitive agreement to acquire Interlogic, Inc. from Lisa Groeneveld, Roeland Groeneveld and other shareholders for an enterprise value of approximately $680 million.	CI
10-13	Omron to Acquire US Industrial PC Maker OnLogic for $675 Million	MT

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	1,048,062	-	-
Change	-	-7.28%	-29.76%	-22.17%	5.08%	20.26%	-	-
Enterprise Value (EV) ¹	1,480,679	1,411,691	996,672	864,505	824,463	1,133,654	1,122,530	1,100,693
Change	-	-4.66%	-29.4%	-13.26%	-4.63%	37.5%	-0.98%	-1.95%
P/E	26.9x	20.7x	131x	51x	30.6x	19.1x	15.2x	14.3x
PBR	2.46x	2.08x	1.35x	1.07x	1.04x	1.24x	1.19x	1.14x
PEG	-	1x	-1.5x	1x	0.4x	0.2x	0.6x	2.15x
Capitalization / Revenue	2.14x	1.73x	1.3x	1.03x	1.14x	1.18x	1.11x	1.07x
EV / Revenue	1.94x	1.61x	1.22x	1.08x	1.07x	1.27x	1.19x	1.13x
EV / EBITDA	13.1x	11.1x	15.3x	9.88x	8.8x	8.26x	7.71x	7.29x
EV / EBIT	16.6x	14x	29x	16x	13.8x	12.3x	11.1x	10.4x
EV / FCF	-17.9x	-680x	-16x	127x	-90.1x	26.6x	23.2x	20x
FCF Yield	-5.59%	-0.15%	-6.24%	0.79%	-1.11%	3.77%	4.3%	5.01%
Dividend per Share ²	92	98	104	104	104	118.3	125.1	132
Rate of return	1.12%	1.27%	1.92%	2.47%	2.35%	2.22%	2.35%	2.48%
EPS ²	305.6	372.2	41.17	82.63	144.8	279.1	350.2	373.5
Distribution rate	30.1%	26.3%	253%	126%	71.8%	42.4%	35.7%	35.3%
Net sales ¹	762,927	876,082	818,761	801,753	767,351	891,875	943,761	977,389
EBITDA ¹	112,683	127,273	65,158	87,488	93,713	137,314	145,540	151,044
EBIT ¹	89,316	100,686	34,342	54,038	59,935	92,009	101,044	106,304
Net income ¹	61,400	73,861	8,105	16,271	28,487	55,279	68,183	71,591
Net Debt ¹	-155,484	-105,279	-68,854	35,180	-47,000	85,592	74,468	52,631
Reference price ²	8,214.00	7,707.00	5,411.00	4,212.00	4,432.00	5,330.00	5,330.00	5,330.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OMRON CORPORATION	19.1x	1.27x	8.26x	2.22%	6.68B
SIEMENS AG	23.61x	2.83x	15.44x	2.17%	221B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.26x	1.34x	6.22x	4.08%	166B
SCHNEIDER ELECTRIC SE	23.89x	3.15x	14.43x	2.01%	146B
EATON CORPORATION PLC	32.53x	4.87x	20.44x	1.21%	142B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.38x	4.23x	20.73x	0.92%	97.89B
EMERSON ELECTRIC CO.	33.1x	5.32x	18.52x	1.37%	90.13B
JOHNSON CONTROLS INTERNATIONAL PLC	30.2x	3.76x	20.19x	1.13%	87.2B
DELTA ELECTRONICS (THAILAND)	84.16x	10.41x	59.51x	0.37%	86.44B
Average	32.67x	4.23x	20.67x	1.68%	116.77B
Weighted average by Cap.	30.86x	4.08x	19.67x	1.84%