Valuation Sysmex Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-29 EDT			5-day change	1st Jan Change
1,486.50 ^JPY	+1.54%		+6.98%	-3.63%

06-21	Sysmex Corporation(TSE:6869) added to S&P Japan Mid Cap 100	CI
06-21	Sysmex Corporation(TSE:6869) dropped from S&P Global 1200	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,492,241	1,866,735	1,808,504	1,659,187	1,769,142	900,810	-	-
Change	-	-25.1%	-3.12%	-8.26%	6.63%	-49.08%	-	-
Enterprise Value (EV) ¹	2,447,735	1,813,764	1,761,635	1,637,709	1,744,307	839,186	901,052	897,249
Change	-	-25.9%	-2.87%	-7.03%	6.51%	-51.89%	4.6%	-0.42%
P/E	75.2x	42.3x	39.5x	33.6x	33x	24.1x	22x	18.1x
PBR	8.09x	5.36x	4.67x	3.84x	3.81x	1.68x	1.74x	1.65x
PEG	-	1.3x	10.48x	3.87x	3.85x	-0.7x	1.1x	0.9x
Capitalization / Revenue	8.17x	5.13x	4.41x	3.6x	3.48x	1.71x	1.69x	1.59x
EV / Revenue	8.02x	4.99x	4.29x	3.55x	3.43x	1.68x	1.69x	1.59x
EV / EBITDA	31.6x	19.1x	16.7x	14.3x	13.8x	8.54x	8.26x	7.4x
EV / EBIT	47.3x	26.9x	23.9x	20.9x	19.9x	16.2x	14.1x	11.8x
EV / FCF	88.4x	76.6x	103x	183x	48.8x	36.7x	25.2x	23.2x
FCF Yield	1.13%	1.31%	0.97%	0.55%	2.05%	2.73%	3.97%	4.3%
Dividend per Share ²	24	25.33	27.33	28	32	38	37.4	39.34
Rate of return	0.6%	0.85%	0.95%	1.05%	1.13%	2.78%	2.55%	2.69%
EPS ²	52.88	70.29	72.94	79.27	86.07	56.89	66.67	80.67
Distribution rate	45.4%	36%	37.5%	35.3%	37.2%	66.8%	56.1%	48.8%
Net sales ¹	305,073	363,780	410,502	461,510	508,643	500,006	534,194	565,140
EBITDA ¹	77,367	94,847	105,486	114,270	126,616	98,268	109,144	121,240
EBIT ¹	51,792	67,416	73,679	78,382	87,583	51,831	63,746	75,974
Net income ¹	33,142	44,093	45,784	49,639	53,669	35,457	40,987	49,413
Net Debt ¹	-44,506	-52,971	-46,869	-21,478	-24,835	-13,636	242.8	-3,561
Reference price ²	3,975.00	2,974.33	2,881.00	2,661.50	2,837.00	1,464.00	1,464.00	1,464.00
Nbr of stocks (in thousands)	626,979	627,615	627,735	623,403	623,596	615,307	-	-
Announcement Date	5/12/21	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.($)
SYSMEX CORPORATION	26.56x	1.72x	7.93x	2.57%	5.57B
ABBOTT LABORATORIES	23.67x	3.49x	13.12x	2.71%	164B
MEDTRONIC PLC	18.48x	3.22x	11.33x	3.66%	104B
CENCORA, INC.	15.73x	0.18x	11.29x	0.83%	55.67B
HOYA CORPORATION	32.33x	7.85x	20.51x	1.24%	52.92B
BECTON, DICKINSON AND COMPANY	38.85x	3.07x	10.53x	2.47%	42.96B
MEDLINE INC.	37.21x	1.36x	11.99x	0.21%	32.87B
DEXCOM, INC.	28.66x	5.1x	16.26x	-.--%	27.07B
WEST PHARMACEUTICAL SERVICES, INC.	41.67x	7.22x	26.05x	0.26%	24.79B
STERIS PLC	23.73x	3.47x	12.47x	1.22%	21.02B
Average	28.69x	3.67x	14.15x	1.52%	53.05B
Weighted average by Cap.	25.88x	3.60x	13.72x	2.06%