|
Delayed
Japan Exchange
02:30:00 2026-10-07 EDT
|
5-day change | 1st Jan Change | ||
| 73,860.00 JPY | -2.82% |
|
+2.41% | +35.62% |
| 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 | 4,643,488 | - | - |
| Change | - | 0.13% | 20.88% | -37.87% | 11.76% | 22.84% | - | - |
| Enterprise Value (EV) 1 | 3,812,519 | 3,892,781 | 4,946,102 | 2,731,623 | 3,121,362 | 3,948,348 | 3,884,285 | 3,788,965 |
| Change | - | 2.11% | 27.06% | -44.77% | 14.27% | 26.49% | -1.62% | -2.45% |
| P/E | 23.5x | 20.3x | 30.7x | 21.7x | 22.7x | 21.2x | 19.9x | 19x |
| PBR | 2.89x | 2.65x | 2.89x | 1.75x | 1.79x | 2.11x | 1.98x | 1.85x |
| PEG | - | 1.1x | -1.6x | -1.9x | 2.84x | 0.7x | 3.17x | 3.96x |
| Capitalization / Revenue | 6.18x | 5.46x | 7.01x | 4.27x | 4.49x | 4.32x | 3.97x | 3.8x |
| EV / Revenue | 5.24x | 4.72x | 6.37x | 3.45x | 3.7x | 3.67x | 3.32x | 3.1x |
| EV / EBITDA | 15.3x | 13.7x | 21.5x | 12.2x | 13.3x | 11.8x | 10.7x | 9.92x |
| EV / EBIT | 16.7x | 15.1x | 25.2x | 14.4x | 16.4x | 14.6x | 13.2x | 12.4x |
| EV / FCF | 95.6x | 268x | -147x | 11.8x | 38.3x | 23.5x | 20x | 16.8x |
| FCF Yield | 1.05% | 0.37% | -0.68% | 8.49% | 2.61% | 4.26% | 5% | 5.95% |
| 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% | 1.43% | 1.58% | 1.68% |
| 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 | 73,860.00 | 73,860.00 | 73,860.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.77x | 3.8x | 12.14x | 1.4% | 30.22B | |
| 31.55x | 5.49x | 20.13x | 0.82% | 124B | |
| 35.48x | 5.59x | 21.2x | 1.51% | 99.99B | |
| 45.46x | 9.22x | 26.98x | -.--% | 66.06B | |
| 27.47x | 3.15x | 18.17x | 0.76% | 60.08B | |
| 40.25x | 6.26x | 27.64x | 1.93% | 58.3B | |
| 28.17x | 5.21x | 18.26x | 2.13% | 36.71B | |
| 31.54x | 4.16x | 15.72x | 0.11% | 30.73B | |
| 21.16x | 3.07x | 13.27x | 1.11% | 25.84B | |
| 66.3x | 15.88x | 47.35x | 1.18% | 25.19B | |
| Average | 34.92x | 6.18x | 22.09x | 1.09% | 55.73B | |
| Weighted average by Cap. | 34.71x | 5.95x | 21.82x | 1.06% |
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
