Valuation Sysmex Corporation OTC Markets

Stocks

Market Closed - OTC Markets 09:30:03 2026-09-18 EDT			5-day change	1st Jan Change
12.04 ^USD	+1.09%		+1.09%	+21.92%

08-12	Sysmex Corporation, Q1 2027 Earnings Call, Aug 07, 2026
08-10	Tokai Tokyo Securities Upgrades Sysmex to Outperform from Neutral; Price Target is 1,850 Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,866,735	1,808,504	1,659,187	1,769,142	852,822	1,125,378	-	-
Change	-	-3.12%	-8.26%	6.63%	-51.79%	31.96%	-	-
Enterprise Value (EV) ¹	1,813,764	1,761,635	1,637,709	1,744,307	839,186	1,147,747	1,146,922	1,143,609
Change	-	-2.87%	-7.03%	6.51%	-51.89%	36.77%	-0.07%	-0.29%
P/E	42.3x	39.5x	33.6x	33x	24.1x	28.2x	22.8x	19.6x
PBR	5.36x	4.67x	3.84x	3.81x	1.68x	2.23x	2.12x	2x
PEG	-	10.48x	3.87x	3.85x	-0.7x	1.8x	1x	1.2x
Capitalization / Revenue	5.13x	4.41x	3.6x	3.48x	1.71x	2.07x	1.96x	1.86x
EV / Revenue	4.99x	4.29x	3.55x	3.43x	1.68x	2.11x	2x	1.89x
EV / EBITDA	19.1x	16.7x	14.3x	13.8x	8.54x	10.5x	9.3x	8.39x
EV / EBIT	26.9x	23.9x	20.9x	19.9x	16.2x	18.4x	15.1x	13.1x
EV / FCF	76.6x	103x	183x	48.8x	36.7x	40x	27.9x	24.3x
FCF Yield	1.31%	0.97%	0.55%	2.05%	2.73%	2.5%	3.59%	4.11%
Dividend per Share ²	25.33	27.33	28	32	38	40.54	41.61	43.88
Rate of return	0.85%	0.95%	1.05%	1.13%	2.78%	2.18%	2.24%	2.36%
EPS ²	70.29	72.94	79.27	86.07	56.89	65.93	81.68	95.04
Distribution rate	36%	37.5%	35.3%	37.2%	66.8%	61.5%	50.9%	46.2%
Net sales ¹	363,780	410,502	461,510	508,643	500,006	544,701	573,843	604,991
EBITDA ¹	94,847	105,486	114,270	126,616	98,268	109,648	123,340	136,281
EBIT ¹	67,416	73,679	78,382	87,583	51,831	62,418	76,041	87,514
Net income ¹	44,093	45,784	49,639	53,669	35,457	40,774	49,695	57,651
Net Debt ¹	-52,971	-46,869	-21,478	-24,835	-13,636	22,368	21,544	18,230
Reference price ²	2,974.33	2,881.00	2,661.50	2,837.00	1,368.50	1,859.50	1,859.50	1,859.50
Nbr of stocks (in thousands)	627,615	627,735	623,403	623,596	623,180	605,205	-	-
Announcement Date	5/12/22	5/11/23	5/9/24	5/14/25	5/14/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABBOTT LABORATORIES	28.96x	4x	15.46x	2.51%	177B
MEDTRONIC PLC	19.63x	3.58x	12.79x	3.04%	119B
CENCORA, INC.	16.94x	0.2x	12.43x	0.77%	59.04B
BECTON, DICKINSON AND COMPANY	34.95x	3.39x	11.6x	2.16%	49.41B
HOYA CORPORATION	27.72x	6.83x	17.58x	1.44%	48.64B
DEXCOM, INC.	35.25x	6.2x	19.46x	-.--%	33.18B
MEDLINE INC.	41.47x	1.23x	11.35x	0.23%	28.18B
WEST PHARMACEUTICAL SERVICES, INC.	42.75x	7.5x	26.89x	0.25%	25.8B
SARTORIUS STEDIM BIOTECH	50.01x	6.74x	21.68x	0.42%	21.91B
Average	33.08x	4.41x	16.58x	1.2%	62.41B
Weighted average by Cap.	28.60x	3.96x	15.22x	1.87%