|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,140.00 JPY | +3.50% |
|
-0.07% | -0.67% |
| 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 | 1,196,213 | - | - |
| Change | - | -2.24% | 2.19% | -13.22% | -1.47% | 12.23% | - | - |
| Enterprise Value (EV) 1 | 1,091,600 | 1,071,936 | 1,093,306 | 950,180 | 909,068 | 1,067,004 | 1,043,337 | 1,016,075 |
| Change | - | -1.8% | 1.99% | -13.09% | -4.33% | 17.37% | -2.22% | -2.61% |
| P/E | 26.4x | 23.4x | 21.9x | 20.3x | 17.6x | 20.8x | 19.1x | 17.3x |
| PBR | 3.27x | 2.88x | 2.53x | 2.16x | 1.89x | 2.05x | 1.91x | 1.79x |
| PEG | - | 2.3x | 2.29x | -3.93x | 1.3x | -4.26x | 2.16x | 1.7x |
| Capitalization / Revenue | 2.91x | 2.53x | 2.44x | 2.01x | 1.9x | 2.01x | 1.91x | 1.82x |
| EV / Revenue | 2.55x | 2.22x | 2.14x | 1.76x | 1.62x | 1.79x | 1.67x | 1.54x |
| EV / EBITDA | 13.6x | 12.5x | 12x | 10.4x | 9.66x | 10.5x | 9.33x | 8.42x |
| EV / EBIT | 17.1x | 15.7x | 15x | 13.2x | 12.3x | 13.7x | 12.4x | 11.1x |
| EV / FCF | 19x | 41.6x | 77.4x | 33x | 23.4x | 73.1x | 21.4x | 18.5x |
| FCF Yield | 5.25% | 2.41% | 1.29% | 3.03% | 4.27% | 1.37% | 4.66% | 5.39% |
| 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% | 1.69% | 1.82% | 1.96% |
| EPS 2 | 160.5 | 176.6 | 193.5 | 183.6 | 209.4 | 199.2 | 216.8 | 238.6 |
| Distribution rate | 29.9% | 30.6% | 31% | 36% | 33% | 35.1% | 34.8% | 34.1% |
| Net sales 1 | 428,175 | 482,240 | 511,895 | 539,047 | 560,728 | 595,688 | 625,936 | 657,876 |
| EBITDA 1 | 80,011 | 85,743 | 91,304 | 91,615 | 94,083 | 101,717 | 111,815 | 120,692 |
| EBIT 1 | 63,806 | 68,219 | 72,753 | 71,720 | 73,702 | 77,906 | 84,280 | 91,825 |
| Net income 1 | 47,289 | 52,048 | 57,037 | 53,776 | 60,499 | 57,677 | 62,620 | 67,953 |
| Net Debt 1 | -156,257 | -148,004 | -153,371 | -131,667 | -156,833 | -129,208 | -152,876 | -180,138 |
| Reference price 2 | 4,235.00 | 4,140.00 | 4,230.00 | 3,730.00 | 3,689.00 | 4,140.00 | 4,140.00 | 4,140.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.79x | 1.79x | 10.49x | 1.69% | 7.41B | |
| 28.64x | 6.66x | 21.27x | -.--% | 26.19B | |
| 387.3x | - | - | - | 4.74B | |
| 39.14x | 2.49x | 15.41x | 1.65% | 2.84B | |
| 18.22x | 2.05x | 10.25x | 1.69% | 2.37B | |
| 44.11x | 10.71x | 42.2x | 0.98% | 1.98B | |
| 36.61x | 7.48x | 26.01x | 0.23% | 1.25B | |
| 31.08x | 3.21x | 15.48x | 0.8% | 1.02B | |
| 13.58x | - | - | - | 825M | |
| Average | 68.83x | 4.91x | 20.16x | 1% | 5.4B | |
| Weighted average by Cap. | 63.16x | 5.42x | 19.38x | 0.56% |
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
