Valuation OMRON Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
6,396.00 ^JPY	-0.45%		+1.12%	+61.52%

10-01	Omron Completes Transfer of Device, Module Business to Carlyle	MT
09-09	Copia Automation Announces Omron Sysmac Studio Integration, Expanding Multi-Vendor OT Code Management and Recovery Platform	CI

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	1,257,675	-	-
Change	-	-7.28%	-29.76%	-22.17%	5.08%	44.32%	-	-
Enterprise Value (EV) ¹	1,480,679	1,411,691	996,672	864,505	824,463	1,344,006	1,313,666	1,313,011
Change	-	-4.66%	-29.4%	-13.26%	-4.63%	63.02%	-2.26%	-0.05%
P/E	26.9x	20.7x	131x	51x	30.6x	23.2x	18.5x	17.2x
PBR	2.46x	2.08x	1.35x	1.07x	1.04x	1.49x	1.42x	1.38x
PEG	-	1x	-1.5x	1x	0.4x	0.3x	0.7x	2.35x
Capitalization / Revenue	2.14x	1.73x	1.3x	1.03x	1.14x	1.41x	1.34x	1.3x
EV / Revenue	1.94x	1.61x	1.22x	1.08x	1.07x	1.5x	1.4x	1.35x
EV / EBITDA	13.1x	11.1x	15.3x	9.88x	8.8x	9.88x	9.16x	8.88x
EV / EBIT	16.6x	14x	29x	16x	13.8x	14.9x	13.4x	12.7x
EV / FCF	-17.9x	-680x	-16x	127x	-90.1x	31.5x	27.2x	23.8x
FCF Yield	-5.59%	-0.15%	-6.24%	0.79%	-1.11%	3.18%	3.68%	4.2%
Dividend per Share ²	92	98	104	104	104	118.3	125.1	130.6
Rate of return	1.12%	1.27%	1.92%	2.47%	2.35%	1.85%	1.96%	2.04%
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%	36.2%	35.2%
Net sales ¹	762,927	876,082	818,761	801,753	767,351	894,844	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	55,991	55,336
Reference price ²	8,214.00	7,707.00	5,411.00	4,212.00	4,432.00	6,396.00	6,396.00	6,396.00
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.($)
OMRON CORPORATION	23.17x	1.5x	9.88x	1.85%	7.97B
SIEMENS AG	25.49x	3.02x	16.47x	2.03%	239B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.73x	7.84x	3.64%	203B
SCHNEIDER ELECTRIC SE	31.8x	4.07x	18.77x	1.53%	192B
EATON CORPORATION PLC	38.81x	5.73x	24.05x	1.01%	169B
DELTA ELECTRONICS, INC.	46x	6.17x	27.61x	1.08%	154B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.61x	0.88%	102B
DELTA ELECTRONICS (THAILAND)	93.76x	11.62x	66.36x	0.33%	96.97B
VERTIV HOLDINGS CO.	41.74x	6.86x	27.54x	0.1%	97.09B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.05x	21.73x	1.03%	94.64B
Average	37.82x	4.92x	24.19x	1.35%	135.57B
Weighted average by Cap.	35.58x	4.73x	22.79x	1.55%