|
Market Closed -
Japan Exchange
02:30:00 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 2,340.00 JPY | +0.13% |
|
+2.45% | +3.08% |
| 07:35am | Terumo Corporation - Special Call | |
| 10-09 | Jefferies Adjusts Terumo's Price Target to 2,700 Yen From 3,300 Yen, Keeps at Buy | MT |
Company Valuation: Terumo Corporation
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 | 3,451,737 | - | - |
| Change | - | -5.52% | 52.26% | 1.81% | -24.63% | 11.01% | - | - |
| Enterprise Value (EV) 1 | 2,837,273 | 2,705,795 | 4,078,883 | 4,086,151 | 3,256,260 | 3,516,799 | 3,434,903 | 3,356,834 |
| Change | - | -4.63% | 50.75% | 0.18% | -20.31% | 8% | -2.33% | -2.27% |
| P/E | 31.7x | 30x | 38.2x | 35.4x | 22.9x | 28.5x | 18x | 16.4x |
| PBR | 2.78x | 2.4x | 3.05x | 3.01x | 1.96x | 2.05x | 1.91x | 1.77x |
| PEG | - | 22.73x | 1.9x | 3.4x | 1.4x | -2.6x | 0.3x | 1.6x |
| Capitalization / Revenue | 4x | 3.24x | 4.4x | 3.98x | 2.75x | 2.75x | 2.6x | 2.44x |
| EV / Revenue | 4.03x | 3.3x | 4.42x | 3.94x | 2.88x | 2.8x | 2.59x | 2.38x |
| EV / EBITDA | 16.2x | 14.4x | 18.8x | 16.8x | 12x | 11.1x | 9.77x | 8.9x |
| EV / EBIT | 24.5x | 23.1x | 29.1x | 25.9x | 18.5x | 16.4x | 13.5x | 12x |
| EV / FCF | 45x | 46.3x | 62.9x | 32.3x | 24.3x | 23.7x | 22.7x | 20.4x |
| FCF Yield | 2.22% | 2.16% | 1.59% | 3.1% | 4.11% | 4.22% | 4.41% | 4.91% |
| Dividend per Share 2 | 17 | 20 | 22 | 26 | 30 | 34.93 | 39.49 | 44.08 |
| Rate of return | 0.91% | 1.12% | 0.81% | 0.93% | 1.42% | 1.49% | 1.69% | 1.88% |
| EPS 2 | 58.72 | 59.5 | 71.5 | 79.01 | 92.14 | 81.98 | 129.8 | 143 |
| Distribution rate | 28.9% | 33.6% | 30.8% | 32.9% | 32.6% | 42.6% | 30.4% | 30.8% |
| Net sales 1 | 703,303 | 820,209 | 921,863 | 1,036,171 | 1,131,877 | 1,256,745 | 1,327,614 | 1,412,326 |
| EBITDA 1 | 174,842 | 187,570 | 216,841 | 243,117 | 271,699 | 317,165 | 351,687 | 377,007 |
| EBIT 1 | 115,960 | 117,332 | 140,096 | 157,668 | 176,320 | 214,987 | 255,167 | 279,599 |
| Net income 1 | 88,813 | 89,325 | 106,374 | 116,978 | 135,914 | 120,961 | 191,360 | 210,495 |
| Net Debt 1 | 20,745 | 44,615 | 26,965 | -39,200 | 146,808 | 65,062 | -16,834 | -94,903 |
| Reference price 2 | 1,862.00 | 1,787.00 | 2,729.00 | 2,797.00 | 2,108.00 | 2,340.00 | 2,340.00 | 2,340.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.51x | 2.79x | 11.07x | 1.49% | 21.83B | |
| 30.95x | 4.09x | 15.82x | 2.45% | 181B | |
| 20.26x | 3.52x | 12.59x | 2.99% | 116B | |
| 22.98x | 4.5x | 15.69x | 1.22% | 113B | |
| 27.35x | 2.68x | 10.75x | 2.64% | 79.83B | |
| 18.7x | 0.22x | 13.49x | 0.7% | 65.06B | |
| 31.17x | 7.75x | 19.98x | 1.28% | 54.35B | |
| 36.95x | 3.53x | 12.1x | 2.05% | 52.23B | |
| 37.95x | 9.42x | 26.36x | -.--% | 44.15B | |
| 34.57x | 6.06x | 19.03x | -.--% | 32.47B | |
| Average | 28.94x | 4.46x | 15.69x | 1.48% | 76.04B | |
| Weighted average by Cap. | 27.63x | 4.16x | 15.23x | 1.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4543 Stock
- Valuation Terumo Corporation
Select your edition
All financial news and data tailored to specific country editions
