|
Market Closed -
OTC Markets
15:58:49 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 20.94 USD | -2.54% |
|
-9.62% | +21.36% |
| 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 | 4,253,702 | - | - |
| Change | - | 0.13% | 20.88% | -37.87% | 11.76% | 12.53% | - | - |
| Enterprise Value (EV) 1 | 3,812,519 | 3,892,781 | 4,946,102 | 2,731,623 | 3,121,362 | 3,558,561 | 3,494,499 | 3,399,179 |
| Change | - | 2.11% | 27.06% | -44.77% | 14.27% | 14.01% | -1.8% | -2.73% |
| P/E | 23.5x | 20.3x | 30.7x | 21.7x | 22.7x | 19.4x | 18.3x | 17.4x |
| PBR | 2.89x | 2.65x | 2.89x | 1.75x | 1.79x | 1.93x | 1.81x | 1.7x |
| PEG | - | 1.1x | -1.6x | -1.9x | 2.84x | 0.6x | 2.92x | 3.63x |
| Capitalization / Revenue | 6.18x | 5.46x | 7.01x | 4.27x | 4.49x | 3.96x | 3.63x | 3.48x |
| EV / Revenue | 5.24x | 4.72x | 6.37x | 3.45x | 3.7x | 3.31x | 2.98x | 2.78x |
| EV / EBITDA | 15.3x | 13.7x | 21.5x | 12.2x | 13.3x | 10.6x | 9.6x | 8.9x |
| EV / EBIT | 16.7x | 15.1x | 25.2x | 14.4x | 16.4x | 13.2x | 11.8x | 11.1x |
| EV / FCF | 95.6x | 268x | -147x | 11.8x | 38.3x | 21.1x | 18x | 15.1x |
| FCF Yield | 1.05% | 0.37% | -0.68% | 8.49% | 2.61% | 4.73% | 5.56% | 6.64% |
| Dividend per Share 2 | 750 | 900 | 950 | 1,000 | 1,000 | 1,059 | 1,169 | 1,238 |
| Rate of return | 1.09% | 1.29% | 1.12% | 1.88% | 1.67% | 1.57% | 1.73% | 1.83% |
| EPS 2 | 2,924 | 3,445 | 2,767 | 2,445 | 2,640 | 3,487 | 3,705 | 3,883 |
| Distribution rate | 25.7% | 26.1% | 34.3% | 40.9% | 37.9% | 30.4% | 31.5% | 31.9% |
| Net sales 1 | 727,397 | 824,772 | 776,873 | 792,108 | 842,500 | 1,074,458 | 1,170,829 | 1,222,383 |
| 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 | 270,011 | 295,185 | 306,116 |
| Net income 1 | 192,991 | 224,609 | 178,321 | 156,344 | 167,300 | 219,176 | 232,105 | 241,930 |
| Net Debt 1 | -685,510 | -611,310 | -498,220 | -650,738 | -658,778 | -695,140 | -759,203 | -854,523 |
| Reference price 2 | 68,840.00 | 69,830.00 | 84,830.00 | 53,070.00 | 59,870.00 | 67,660.00 | 67,660.00 | 67,660.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.06x | 5.51x | 20.11x | 0.84% | 121B | |
| 33x | 5.23x | 19.83x | 1.62% | 93.93B | |
| 28.63x | 3.27x | 18.9x | 0.73% | 62.7B | |
| 40.08x | 8.12x | 23.76x | -.--% | 58.24B | |
| 39.74x | 6.2x | 27.32x | 1.92% | 57.8B | |
| 26.75x | 4.91x | 17.2x | 2.25% | 34.86B | |
| 20.5x | 1.75x | 12.62x | 2.29% | 29.83B | |
| 31.01x | 4.1x | 15.48x | 0.11% | 30.21B | |
| 19.15x | 3.26x | 10.44x | 1.59% | 26.55B | |
| Average | 29.99x | 4.71x | 18.41x | 1.26% | 57.27B | |
| Weighted average by Cap. | 31.59x | 5.10x | 19.73x | 1.17% |
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
