Valuation Sysmex Corporation OTC Markets

Stocks

Delayed OTC Markets 14:23:16 2026-10-22 EDT			5-day change	1st Jan Change
12.48 ^USD	+0.73%		+7.59%	+28.00%

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	1,189,227	-	-
Change	-	-3.12%	-8.26%	6.63%	-51.79%	39.45%	-	-
Enterprise Value (EV) ¹	1,813,764	1,761,635	1,637,709	1,744,307	839,186	1,210,358	1,209,683	1,203,559
Change	-	-2.87%	-7.03%	6.51%	-51.89%	44.23%	-0.06%	-0.51%
P/E	42.3x	39.5x	33.6x	33x	24.1x	29.7x	24.2x	20.8x
PBR	5.36x	4.67x	3.84x	3.81x	1.68x	2.37x	2.25x	2.12x
PEG	-	10.48x	3.87x	3.85x	-0.7x	1.8x	1.1x	1.3x
Capitalization / Revenue	5.13x	4.41x	3.6x	3.48x	1.71x	2.17x	2.06x	1.95x
EV / Revenue	4.99x	4.29x	3.55x	3.43x	1.68x	2.21x	2.09x	1.98x
EV / EBITDA	19.1x	16.7x	14.3x	13.8x	8.54x	11x	9.74x	8.78x
EV / EBIT	26.9x	23.9x	20.9x	19.9x	16.2x	19.2x	15.9x	13.8x
EV / FCF	76.6x	103x	183x	48.8x	36.7x	43x	28.7x	25.2x
FCF Yield	1.31%	0.97%	0.55%	2.05%	2.73%	2.33%	3.49%	3.97%
Dividend per Share ²	25.33	27.33	28	32	38	40.32	41.97	44.44
Rate of return	0.85%	0.95%	1.05%	1.13%	2.78%	2.05%	2.14%	2.26%
EPS ²	70.29	72.94	79.27	86.07	56.89	66.18	81.25	94.41
Distribution rate	36%	37.5%	35.3%	37.2%	66.8%	60.9%	51.7%	47.1%
Net sales ¹	363,780	410,502	461,510	508,643	500,006	548,624	577,490	609,092
EBITDA ¹	94,847	105,486	114,270	126,616	98,268	109,866	124,204	137,018
EBIT ¹	67,416	73,679	78,382	87,583	51,831	62,940	76,118	87,491
Net income ¹	44,093	45,784	49,639	53,669	35,457	40,331	49,410	57,246
Net Debt ¹	-52,971	-46,869	-21,478	-24,835	-13,636	21,131	20,456	14,332
Reference price ²	2,974.33	2,881.00	2,661.50	2,837.00	1,368.50	1,965.00	1,965.00	1,965.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ABBOTT LABORATORIES	29.59x	3.89x	15.41x	2.56%	174B
STRYKER CORPORATION	23.21x	4.54x	15.84x	1.21%	114B
MEDTRONIC PLC	19.89x	3.46x	12.4x	3.05%	114B
ESSILORLUXOTTICA	30.39x	2.95x	11.92x	2.36%	89.64B
CENCORA, INC.	18.67x	0.21x	13.47x	0.7%	64.96B
HOYA CORPORATION	31.91x	8x	20.56x	1.24%	56.09B
BECTON, DICKINSON AND COMPANY	38.54x	3.57x	12.15x	2.04%	52.94B
IDEXX LABORATORIES, INC.	37.48x	9.31x	26.04x	-.--%	43.6B
ALCON INC.	39.32x	3.19x	11.88x	0.55%	32.77B
Average	29.89x	4.35x	15.52x	1.52%	82.44B
Weighted average by Cap.	27.97x	4.07x	15.05x	1.86%