|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 70,770.00 JPY | -2.96% |
|
-2.48% | +30.43% |
| 06-10 | Japan governance reforms set to prise open $1.8 trillion cash hoard | RE |
| 06-04 | SMC's Growth Story, Missing Profits |  |
Company Valuation: SMC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,249,298 | 4,498,029 | 4,504,091 | 5,444,322 | 3,382,361 | 4,604,732 | - | - |
| Change | - | 5.85% | 0.13% | 20.88% | -37.87% | 36.14% | - | - |
| Enterprise Value (EV) 1 | 3,619,539 | 3,812,519 | 3,892,781 | 4,946,102 | 2,731,623 | 3,121,362 | 3,930,101 | 3,892,647 |
| Change | - | 5.33% | 2.11% | 27.06% | -44.77% | 14.27% | -1.41% | -0.95% |
| P/E | 35.1x | 23.5x | 20.3x | 30.7x | 21.7x | 22.7x | 25.4x | 23.3x |
| PBR | 3.09x | 2.89x | 2.65x | 2.89x | 1.75x | 1.79x | 2.16x | 2.06x |
| PEG | - | 0.4x | 1.1x | -1.6x | -1.9x | 2.84x | 1.9x | 2.56x |
| Capitalization / Revenue | 7.7x | 6.18x | 5.46x | 7.01x | 4.27x | 4.49x | 4.67x | 4.33x |
| EV / Revenue | 6.56x | 5.24x | 4.72x | 6.37x | 3.45x | 3.7x | 3.99x | 3.66x |
| EV / EBITDA | 21.1x | 15.3x | 13.7x | 21.5x | 12.2x | 13.3x | 13.4x | 12.3x |
| EV / EBIT | 23.6x | 16.7x | 15.1x | 25.2x | 14.4x | 16.4x | 17.1x | 15.4x |
| EV / FCF | 18.7x | 95.6x | 268x | -147x | 11.8x | 38.3x | 33x | 24.6x |
| FCF Yield | 5.36% | 1.05% | 0.37% | -0.68% | 8.49% | 2.61% | 3.03% | 4.06% |
| Dividend per Share 2 | 500 | 750 | 900 | 950 | 1,000 | 1,000 | 1,068 | 1,178 |
| Rate of return | 0.78% | 1.09% | 1.29% | 1.12% | 1.88% | 1.67% | 1.46% | 1.61% |
| EPS 2 | 1,832 | 2,924 | 3,445 | 2,767 | 2,445 | 2,640 | 2,873 | 3,135 |
| Distribution rate | 27.3% | 25.7% | 26.1% | 34.3% | 40.9% | 37.9% | 37.2% | 37.6% |
| Net sales 1 | 552,100 | 727,397 | 824,772 | 776,873 | 792,108 | 842,500 | 985,164 | 1,062,324 |
| EBITDA 1 | 171,800 | 248,414 | 283,967 | 229,581 | 224,552 | 235,300 | 293,038 | 316,367 |
| EBIT 1 | 153,300 | 227,857 | 258,200 | 196,226 | 190,244 | 190,500 | 229,285 | 252,052 |
| Net income 1 | 121,700 | 192,991 | 224,609 | 178,321 | 156,344 | 167,300 | 181,950 | 198,212 |
| Net Debt 1 | -629,759 | -685,510 | -611,310 | -498,220 | -650,738 | -658,778 | -674,631 | -712,085 |
| Reference price 2 | 64,310.00 | 68,840.00 | 69,830.00 | 84,830.00 | 53,070.00 | 72,930.00 | 72,930.00 | 72,930.00 |
| Nbr of stocks (in thousands) | 66,075 | 65,340 | 64,501 | 64,179 | 63,734 | 63,139 | - | - |
| Announcement Date | 5/14/21 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 27.34x | 4.48x | 16.04x | 1.46% | 26.98B | |
| 35.31x | 6.06x | 22.54x | 0.77% | 121B | |
| 42.73x | 7.34x | 27.49x | 1.43% | 42.47B | |
| 32.49x | 4.19x | 15.45x | 0.11% | 30.65B | |
| 24.73x | 3.62x | 15.58x | 0.95% | 30.21B | |
| 19.92x | 1.64x | 12.14x | 2.43% | 28.31B | |
| 24.59x | 2.95x | 12.85x | 1.53% | 26.63B | |
| 25.99x | 3.35x | 15.97x | 1.76% | 23.6B | |
| 43.51x | 10.27x | 32.36x | 0.86% | 21.66B | |
| Average | 30.74x | 4.88x | 18.94x | 1.25% | 39.08B | |
| Weighted average by Cap. | 32.27x | 5.21x | 20.02x | 1.12% |
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
- Valuation SMC Corporation
Select your edition
All financial news and data tailored to specific country editions
