Valuation OMRON Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-17 EDT			5-day change	1st Jan Change
5,309.00 ^JPY	-5.09%		-9.50%	+34.07%

07-15	Noetra Corp. announced that it has received funding from a group of investors	CI
06-30	Global markets live: Amazon, Comcast, Eli Lilly, Apple, Airbus…

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	1,043,905	-	-
Change	-	-7.28%	-29.76%	-22.17%	5.08%	19.79%	-	-
Enterprise Value (EV) ¹	1,480,679	1,411,691	996,672	864,505	824,463	1,107,727	1,090,045	1,034,074
Change	-	-4.66%	-29.4%	-13.26%	-4.63%	34.36%	-1.6%	-5.13%
P/E	26.9x	20.7x	131x	51x	30.6x	24x	18.3x	17.1x
PBR	2.46x	2.08x	1.35x	1.07x	1.04x	1.27x	1.19x	1.14x
PEG	-	1x	-1.5x	1x	0.4x	0.5x	0.6x	2.39x
Capitalization / Revenue	2.14x	1.73x	1.3x	1.03x	1.14x	1.21x	1.11x	1.07x
EV / Revenue	1.94x	1.61x	1.22x	1.08x	1.07x	1.28x	1.16x	1.06x
EV / EBITDA	13.1x	11.1x	15.3x	9.88x	8.8x	10.1x	8.63x	8.14x
EV / EBIT	16.6x	14x	29x	16x	13.8x	15.8x	13.3x	11.9x
EV / FCF	-17.9x	-680x	-16x	127x	-90.1x	-443x	26.6x	17.6x
FCF Yield	-5.59%	-0.15%	-6.24%	0.79%	-1.11%	-0.23%	3.76%	5.69%
Dividend per Share ²	92	98	104	104	104	110	116	128.2
Rate of return	1.12%	1.27%	1.92%	2.47%	2.35%	2.07%	2.18%	2.41%
EPS ²	305.6	372.2	41.17	82.63	144.8	221.4	289.5	310.2
Distribution rate	30.1%	26.3%	253%	126%	71.8%	49.7%	40.1%	41.3%
Net sales ¹	762,927	876,082	818,761	801,753	767,351	864,769	938,000	978,000
EBITDA ¹	112,683	127,273	65,158	87,488	93,713	109,632	126,283	127,000
EBIT ¹	89,316	100,686	34,342	54,038	59,935	70,000	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	63,823	46,140	-9,831
Reference price ²	8,214.00	7,707.00	5,411.00	4,212.00	4,432.00	5,309.00	5,309.00	5,309.00
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

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	25.27x	1.41x	11.11x	2%	6.77B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.49x	2.36x	10.44x	2.91%	254B
SIEMENS AG	25.57x	2.98x	16.3x	2.08%	238B
SCHNEIDER ELECTRIC SE	28.45x	3.68x	17x	1.74%	170B
EATON CORPORATION PLC	34.07x	5.28x	22.49x	1.09%	154B
DELTA ELECTRONICS, INC.	46.91x	6.25x	27.05x	0.94%	153B
VERTIV HOLDINGS CO.	50.47x	8.08x	32.85x	0.08%	113B
DELTA ELECTRONICS (THAILAND)	99.52x	13.77x	72.06x	0.3%	113B
EMERSON ELECTRIC CO.	28.46x	4.69x	16.35x	1.59%	77.9B
AMETEK, INC.	32.76x	6.84x	21.31x	0.57%	54.39B
Average	38.90x	5.53x	24.70x	1.33%	133.41B
Weighted average by Cap.	36.66x	5.19x	23.53x	1.54%