|
Delayed
Japan Exchange
21:40:36 2026-08-17 EDT
|
5-day change | 1st Jan Change | ||
| 4,117.00 JPY | -0.94% |
|
-2.60% | -1.22% |
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 | 1,200,835 | - | - |
| Change | - | -2.24% | 2.19% | -13.22% | -1.47% | 12.66% | - | - |
| Enterprise Value (EV) 1 | 1,091,600 | 1,071,936 | 1,093,306 | 950,180 | 909,068 | 1,102,075 | 1,078,843 | 1,047,953 |
| Change | - | -1.8% | 1.99% | -13.09% | -4.33% | 21.23% | -2.11% | -2.86% |
| P/E | 26.4x | 23.4x | 21.9x | 20.3x | 17.6x | 20.5x | 18.7x | 16.8x |
| PBR | 3.27x | 2.88x | 2.53x | 2.16x | 1.89x | 2.04x | 1.9x | 1.74x |
| PEG | - | 2.3x | 2.29x | -3.93x | 1.3x | -6.26x | 1.96x | 1.4x |
| Capitalization / Revenue | 2.91x | 2.53x | 2.44x | 2.01x | 1.9x | 1.99x | 1.86x | 1.74x |
| EV / Revenue | 2.55x | 2.22x | 2.14x | 1.76x | 1.62x | 1.82x | 1.67x | 1.52x |
| EV / EBITDA | 13.6x | 12.5x | 12x | 10.4x | 9.66x | 10.1x | 9.21x | 8.08x |
| EV / EBIT | 17.1x | 15.7x | 15x | 13.2x | 12.3x | 14x | 12.6x | 10.9x |
| EV / FCF | 19x | 41.6x | 77.4x | 33x | 23.4x | -44.4x | 23.9x | 20.1x |
| FCF Yield | 5.25% | 2.41% | 1.29% | 3.03% | 4.27% | -2.25% | 4.19% | 4.98% |
| Dividend per Share 2 | 48 | 54 | 60 | 66 | 69 | 70.54 | 76.75 | 84.19 |
| Rate of return | 1.13% | 1.3% | 1.42% | 1.77% | 1.87% | 1.7% | 1.85% | 2.03% |
| EPS 2 | 160.5 | 176.6 | 193.5 | 183.6 | 209.4 | 202.5 | 221.9 | 247.8 |
| Distribution rate | 29.9% | 30.6% | 31% | 36% | 33% | 34.8% | 34.6% | 34% |
| Net sales 1 | 428,175 | 482,240 | 511,895 | 539,047 | 560,728 | 604,866 | 646,427 | 689,751 |
| EBITDA 1 | 80,011 | 85,743 | 91,304 | 91,615 | 94,083 | 109,233 | 117,088 | 129,765 |
| EBIT 1 | 63,806 | 68,219 | 72,753 | 71,720 | 73,702 | 78,803 | 85,942 | 96,488 |
| Net income 1 | 47,289 | 52,048 | 57,037 | 53,776 | 60,499 | 58,348 | 63,918 | 71,318 |
| Net Debt 1 | -156,257 | -148,004 | -153,371 | -131,667 | -156,833 | -98,760 | -121,992 | -152,882 |
| Reference price 2 | 4,235.00 | 4,140.00 | 4,230.00 | 3,730.00 | 3,689.00 | 4,156.00 | 4,156.00 | 4,156.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.84x | 1.85x | 10.26x | 1.67% | 7.66B | |
| 30.48x | 7.2x | 22.79x | -.--% | 28.43B | |
| 266.29x | - | - | - | 3.39B | |
| 40.48x | 2.62x | 16.08x | 1.53% | 2.97B | |
| 20.67x | 2.41x | 12.8x | 1.47% | 2.71B | |
| 38.72x | 9.13x | 35.99x | 1.15% | 1.74B | |
| 37.71x | 7.77x | 31.06x | 0.24% | 1.38B | |
| 24.87x | 2.68x | 12.88x | 1% | 855M | |
| 13.87x | - | - | - | 847M | |
| Average | 54.88x | 4.81x | 20.27x | 1.01% | 5.55B | |
| Weighted average by Cap. | 45.18x | 5.73x | 20.23x | 0.54% |
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
Select your edition
All financial news and data tailored to specific country editions
