Valuation Terumo Corporation OTC Markets

Stocks

Delayed OTC Markets 15:09:14 2026-09-21 EDT			5-day change	1st Jan Change
14.18 ^USD	+0.15%		-3.27%	-2.20%

08-21	Terumo to Liquidate Singapore-Based Asset Management Subsidiary	MT
08-18	Japan Earnings Wrap: Pan Pacific International, Terumo Decline	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,816,528	2,661,180	4,051,918	4,125,351	3,109,452	3,301,277	-	-
Change	-	-5.52%	52.26%	1.81%	-24.63%	6.17%	-	-
Enterprise Value (EV) ¹	2,837,273	2,705,795	4,078,883	4,086,151	3,256,260	3,347,270	3,274,883	3,188,342
Change	-	-4.63%	50.75%	0.18%	-20.31%	2.79%	-2.16%	-2.64%
P/E	31.7x	30x	38.2x	35.4x	22.9x	17.6x	17.2x	15.6x
PBR	2.78x	2.4x	3.05x	3.01x	1.96x	1.91x	1.8x	1.67x
PEG	-	22.73x	1.9x	3.4x	1.4x	0.5x	7.35x	1.6x
Capitalization / Revenue	4x	3.24x	4.4x	3.98x	2.75x	2.62x	2.46x	2.32x
EV / Revenue	4.03x	3.3x	4.42x	3.94x	2.88x	2.66x	2.45x	2.24x
EV / EBITDA	16.2x	14.4x	18.8x	16.8x	12x	9.48x	9.29x	8.46x
EV / EBIT	24.5x	23.1x	29.1x	25.9x	18.5x	13.5x	12.8x	11.4x
EV / FCF	45x	46.3x	62.9x	32.3x	24.3x	23.5x	21.4x	18.8x
FCF Yield	2.22%	2.16%	1.59%	3.1%	4.11%	4.26%	4.66%	5.32%
Dividend per Share ²	17	20	22	26	30	37.05	40.56	44.92
Rate of return	0.91%	1.12%	0.81%	0.93%	1.42%	1.66%	1.81%	2.01%
EPS ²	58.72	59.5	71.5	79.01	92.14	127.4	130.3	143
Distribution rate	28.9%	33.6%	30.8%	32.9%	32.6%	29.1%	31.1%	31.4%
Net sales ¹	703,303	820,209	921,863	1,036,171	1,131,877	1,258,872	1,339,275	1,424,501
EBITDA ¹	174,842	187,570	216,841	243,117	271,699	353,088	352,573	376,933
EBIT ¹	115,960	117,332	140,096	157,668	176,320	248,391	255,553	279,100
Net income ¹	88,813	89,325	106,374	116,978	135,914	187,980	192,100	210,441
Net Debt ¹	20,745	44,615	26,965	-39,200	146,808	45,992	-26,394	-112,935
Reference price ²	1,862.00	1,787.00	2,729.00	2,797.00	2,108.00	2,238.00	2,238.00	2,238.00
Nbr of stocks (in thousands)	1,512,636	1,489,189	1,484,763	1,474,920	1,475,072	1,475,101	-	-
Announcement Date	5/12/22	5/15/23	5/14/24	5/14/25	5/15/26	-	-	-

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	29.07x	4.01x	15.51x	2.51%	178B
MEDTRONIC PLC	19.49x	3.56x	12.71x	3.06%	118B
CENCORA, INC.	16.91x	0.2x	12.41x	0.77%	58.92B
BECTON, DICKINSON AND COMPANY	34.87x	3.38x	11.58x	2.17%	49.29B
HOYA CORPORATION	27.56x	6.78x	17.54x	1.45%	48.17B
DEXCOM, INC.	35.82x	6.3x	19.78x	-.--%	33.72B
MEDLINE INC.	40.85x	1.21x	11.23x	0.23%	27.76B
WEST PHARMACEUTICAL SERVICES, INC.	42.25x	7.41x	26.57x	0.25%	25.5B
SARTORIUS STEDIM BIOTECH	50.52x	6.81x	21.88x	0.42%	22.1B
Average	33.04x	4.41x	16.58x	1.21%	62.32B
Weighted average by Cap.	28.59x	3.96x	15.23x	1.87%