|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,164.00 JPY | -0.93% |
|
+0.56% | -0.12% |
| 06-18 | Phillip Securities Starts Shimadzu at Buy with 5,350 Yen Price Target | MT |
| 06-09 | JGC to Make Plastics From CO2-Eating Bacteria by 2030 | MT |
Company Valuation: Shimadzu Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,247,857 | 1,219,940 | 1,246,677 | 1,081,847 | 1,065,901 | 1,214,416 | - | - |
| Change | - | -2.24% | 2.19% | -13.22% | -1.47% | 13.93% | - | - |
| Enterprise Value (EV) 1 | 1,091,600 | 1,071,936 | 1,093,306 | 950,180 | 909,068 | 1,113,095 | 1,082,954 | 1,049,208 |
| Change | - | -1.8% | 1.99% | -13.09% | -4.33% | 22.44% | -2.71% | -3.12% |
| P/E | 26.4x | 23.4x | 21.9x | 20.3x | 17.6x | 21x | 19.3x | 17.5x |
| PBR | 3.27x | 2.88x | 2.53x | 2.16x | 1.89x | 2.07x | 1.94x | 1.78x |
| PEG | - | 2.3x | 2.29x | -3.93x | 1.3x | -4.53x | 2.07x | 1.7x |
| Capitalization / Revenue | 2.91x | 2.53x | 2.44x | 2.01x | 1.9x | 2.01x | 1.9x | 1.8x |
| EV / Revenue | 2.55x | 2.22x | 2.14x | 1.76x | 1.62x | 1.85x | 1.7x | 1.55x |
| EV / EBITDA | 13.6x | 12.5x | 12x | 10.4x | 9.66x | 10.7x | 9.43x | 8.39x |
| EV / EBIT | 17.1x | 15.7x | 15x | 13.2x | 12.3x | 14.3x | 12.8x | 11.1x |
| EV / FCF | 19x | 41.6x | 77.4x | 33x | 23.4x | -44.9x | 23.1x | 19.7x |
| FCF Yield | 5.25% | 2.41% | 1.29% | 3.03% | 4.27% | -2.23% | 4.32% | 5.07% |
| Dividend per Share 2 | 48 | 54 | 60 | 66 | 69 | 69.82 | 75.54 | 81.33 |
| Rate of return | 1.13% | 1.3% | 1.42% | 1.77% | 1.87% | 1.66% | 1.8% | 1.94% |
| EPS 2 | 160.5 | 176.6 | 193.5 | 183.6 | 209.4 | 199.7 | 218.3 | 240.8 |
| Distribution rate | 29.9% | 30.6% | 31% | 36% | 33% | 35% | 34.6% | 33.8% |
| Net sales 1 | 428,175 | 482,240 | 511,895 | 539,047 | 560,728 | 602,711 | 637,745 | 674,847 |
| EBITDA 1 | 80,011 | 85,743 | 91,304 | 91,615 | 94,083 | 103,939 | 114,887 | 125,113 |
| EBIT 1 | 63,806 | 68,219 | 72,753 | 71,720 | 73,702 | 77,975 | 84,791 | 94,128 |
| Net income 1 | 47,289 | 52,048 | 57,037 | 53,776 | 60,499 | 57,521 | 62,884 | 69,302 |
| Net Debt 1 | -156,257 | -148,004 | -153,371 | -131,667 | -156,833 | -101,321 | -131,461 | -165,208 |
| Reference price 2 | 4,235.00 | 4,140.00 | 4,230.00 | 3,730.00 | 3,689.00 | 4,203.00 | 4,203.00 | 4,203.00 |
| Nbr of stocks (in thousands) | 294,653 | 294,672 | 294,723 | 290,039 | 288,940 | 288,940 | - | - |
| Announcement Date | 5/10/22 | 5/10/23 | 5/10/24 | 5/12/25 | 5/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.05x | 1.85x | 10.71x | 1.66% | 7.48B | |
| 29.5x | 6.84x | 21.86x | -.--% | 26.98B | |
| 338.58x | - | - | - | 4.15B | |
| 39.04x | 2.48x | 15.37x | 1.66% | 2.83B | |
| 20.04x | 2.29x | 11.38x | 1.54% | 2.6B | |
| 37.37x | 9x | 35.47x | 1.15% | 1.68B | |
| 35.04x | 7.15x | 24.88x | 0.24% | 1.21B | |
| 28.82x | 2.98x | 14.37x | 0.86% | 943M | |
| 13.03x | - | - | - | 793M | |
| Average | 62.50x | 4.66x | 19.15x | 1.02% | 5.41B | |
| Weighted average by Cap. | 54.74x | 5.44x | 19.36x | 0.55% |
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
- 7701 Stock
- Valuation Shimadzu Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
