|
Delayed
OTC Markets
15:54:51 2026-09-24 EDT
|
5-day change | 1st Jan Change | ||
| 21.52 USD | +2.21% |
|
+0.51% | +24.72% |
| 09-10 | SMC Completes 50 Billion Yen Share Repurchase Program | MT |
| 09-10 | Tranche Update on SMC Corporation's Equity Buyback Plan announced on May 14, 2026. | CI |
Company Valuation: SMC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,498,029 | 4,504,091 | 5,444,322 | 3,382,361 | 3,780,140 | 4,307,140 | - | - |
| Change | - | 0.13% | 20.88% | -37.87% | 11.76% | 13.94% | - | - |
| Enterprise Value (EV) 1 | 3,812,519 | 3,892,781 | 4,946,102 | 2,731,623 | 3,121,362 | 3,604,265 | 3,532,948 | 3,430,374 |
| Change | - | 2.11% | 27.06% | -44.77% | 14.27% | 15.47% | -1.98% | -2.9% |
| P/E | 23.5x | 20.3x | 30.7x | 21.7x | 22.7x | 19.6x | 18.4x | 17.7x |
| PBR | 2.89x | 2.65x | 2.89x | 1.75x | 1.79x | 1.95x | 1.84x | 1.72x |
| PEG | - | 1.1x | -1.6x | -1.9x | 2.84x | 0.6x | 2.88x | 3.95x |
| Capitalization / Revenue | 6.18x | 5.46x | 7.01x | 4.27x | 4.49x | 4.01x | 3.68x | 3.53x |
| EV / Revenue | 5.24x | 4.72x | 6.37x | 3.45x | 3.7x | 3.36x | 3.02x | 2.81x |
| EV / EBITDA | 15.3x | 13.7x | 21.5x | 12.2x | 13.3x | 10.7x | 9.7x | 8.98x |
| EV / EBIT | 16.7x | 15.1x | 25.2x | 14.4x | 16.4x | 13.3x | 11.9x | 11.2x |
| EV / FCF | 95.6x | 268x | -147x | 11.8x | 38.3x | 21.4x | 17.2x | 14.5x |
| FCF Yield | 1.05% | 0.37% | -0.68% | 8.49% | 2.61% | 4.67% | 5.8% | 6.9% |
| Dividend per Share 2 | 750 | 900 | 950 | 1,000 | 1,000 | 1,064 | 1,174 | 1,241 |
| Rate of return | 1.09% | 1.29% | 1.12% | 1.88% | 1.67% | 1.55% | 1.71% | 1.81% |
| EPS 2 | 2,924 | 3,445 | 2,767 | 2,445 | 2,640 | 3,490 | 3,713 | 3,880 |
| Distribution rate | 25.7% | 26.1% | 34.3% | 40.9% | 37.9% | 30.5% | 31.6% | 32% |
| Net sales 1 | 727,397 | 824,772 | 776,873 | 792,108 | 842,500 | 1,073,447 | 1,170,046 | 1,219,518 |
| EBITDA 1 | 248,414 | 283,967 | 229,581 | 224,552 | 235,300 | 335,607 | 364,092 | 381,864 |
| EBIT 1 | 227,857 | 258,200 | 196,226 | 190,244 | 190,500 | 270,811 | 296,207 | 306,418 |
| Net income 1 | 192,991 | 224,609 | 178,321 | 156,344 | 167,300 | 219,466 | 232,890 | 242,333 |
| Net Debt 1 | -685,510 | -611,310 | -498,220 | -650,738 | -658,778 | -702,875 | -774,192 | -876,766 |
| Reference price 2 | 68,840.00 | 69,830.00 | 84,830.00 | 53,070.00 | 59,870.00 | 68,510.00 | 68,510.00 | 68,510.00 |
| Nbr of stocks (in thousands) | 65,340 | 64,501 | 64,179 | 63,734 | 63,139 | 62,869 | - | - |
| Announcement Date | 5/13/22 | 5/15/23 | 5/14/24 | 5/14/25 | 5/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.05x | 5.44x | 19.72x | 0.83% | 122B | |
| 26.49x | 4.86x | 17.01x | 2.27% | 34.49B | |
| 30.08x | 4.01x | 15.17x | 0.11% | 29.57B | |
| 19x | 3.23x | 10.33x | 1.6% | 26.34B | |
| 23.71x | 2.89x | 12.47x | 1.59% | 25.37B | |
| 20.88x | 3.03x | 13.07x | 1.12% | 25.46B | |
| 100.78x | 35.48x | 77.72x | 0.42% | 24.49B | |
| 26.25x | 3.29x | 16.06x | 1.73% | 23.38B | |
| Average | 34.78x | 7.78x | 22.69x | 1.21% | 38.95B | |
| Weighted average by Cap. | 33.13x | 6.85x | 21.35x | 1.11% |
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
- 6273 Stock
- SMCAY Stock
- Valuation SMC Corporation
Select your edition
All financial news and data tailored to specific country editions
