Valuation Sysmex Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:52:53 2026-08-06 EDT			5-day change	1st Jan Change
10.40 ^USD	+7.77%		+7.77%	+5.32%

08-05	Jefferies Adjusts Sysmex's Price Target to 1,700 Yen From 1,500 Yen, Keeps at Hold	MT
07-22	Tranche Update on Sysmex Corporation's Equity Buyback Plan announced on March 5, 2026.	CI

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	994,018	-	-
Change	-	-3.12%	-8.26%	6.63%	-51.79%	16.56%	-	-
Enterprise Value (EV) ¹	1,813,764	1,761,635	1,637,709	1,744,307	839,186	1,012,628	1,012,833	1,000,825
Change	-	-2.87%	-7.03%	6.51%	-51.89%	20.67%	0.02%	-1.19%
P/E	42.3x	39.5x	33.6x	33x	24.1x	25x	20.4x	17.5x
PBR	5.36x	4.67x	3.84x	3.81x	1.68x	1.97x	1.86x	1.75x
PEG	-	10.48x	3.87x	3.85x	-0.7x	1.6x	0.9x	1.1x
Capitalization / Revenue	5.13x	4.41x	3.6x	3.48x	1.71x	1.85x	1.76x	1.66x
EV / Revenue	4.99x	4.29x	3.55x	3.43x	1.68x	1.89x	1.79x	1.67x
EV / EBITDA	19.1x	16.7x	14.3x	13.8x	8.54x	9.46x	8.31x	7.36x
EV / EBIT	26.9x	23.9x	20.9x	19.9x	16.2x	16.5x	13.5x	11.5x
EV / FCF	76.6x	103x	183x	48.8x	36.7x	28.1x	25.9x	21.9x
FCF Yield	1.31%	0.97%	0.55%	2.05%	2.73%	3.56%	3.87%	4.57%
Dividend per Share ²	25.33	27.33	28	32	38	38.67	40.3	43.06
Rate of return	0.85%	0.95%	1.05%	1.13%	2.78%	2.36%	2.46%	2.62%
EPS ²	70.29	72.94	79.27	86.07	56.89	65.75	80.31	93.6
Distribution rate	36%	37.5%	35.3%	37.2%	66.8%	58.8%	50.2%	46%
Net sales ¹	363,780	410,502	461,510	508,643	500,006	536,492	565,931	598,243
EBITDA ¹	94,847	105,486	114,270	126,616	98,268	107,082	121,879	135,944
EBIT ¹	67,416	73,679	78,382	87,583	51,831	61,275	74,937	87,201
Net income ¹	44,093	45,784	49,639	53,669	35,457	40,285	49,112	57,058
Net Debt ¹	-52,971	-46,869	-21,478	-24,835	-13,636	18,610	18,815	6,807
Reference price ²	2,974.33	2,881.00	2,661.50	2,837.00	1,368.50	1,641.00	1,641.00	1,641.00
Nbr of stocks (in thousands)	627,615	627,735	623,403	623,596	623,180	605,739	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ABBOTT LABORATORIES	30.33x	4.12x	15.94x	2.43%	183B
MEDTRONIC PLC	19.48x	3.4x	11.97x	3.46%	110B
CENCORA, INC.	17.69x	0.2x	12.35x	0.76%	61.72B
HOYA CORPORATION	31.86x	7.93x	20.12x	1.25%	54.98B
BECTON, DICKINSON AND COMPANY	37.16x	3.29x	11.22x	2.3%	47.02B
MEDLINE INC.	51.64x	1.34x	11.82x	0.22%	32.16B
DEXCOM, INC.	33.13x	5.85x	18.35x	-.--%	31.19B
WEST PHARMACEUTICAL SERVICES, INC.	40.93x	7.17x	25.74x	0.26%	24.7B
STERIS PLC	25.62x	3.75x	13.16x	1.12%	22.68B
Average	31.98x	4.12x	15.63x	1.31%	63.05B
Weighted average by Cap.	29.20x	3.91x	15.01x	1.92%