Valuation Yamaha Corporation OTC Markets

Stocks

Market Closed - OTC Markets 10:59:15 2026-10-21 EDT			5-day change	1st Jan Change
8.050 ^USD	+5.92%		+5.92%	+14.92%

09-03	Yamaha Expands Drum Hardware Lineup with New and Updated Models	CI
08-27	Yamaha Completes Partial Stake Sale in Yamaha Motor	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	917,758	871,014	546,212	523,994	485,207	542,392	-	-
Change	-	-5.09%	-37.29%	-4.07%	-7.4%	11.79%	-	-
Enterprise Value (EV) ¹	768,808	784,795	462,558	444,132	392,908	428,109	429,324	399,872
Change	-	2.08%	-41.06%	-3.98%	-11.53%	8.96%	0.28%	-6.86%
P/E	24.9x	22.9x	18.6x	41.9x	20.9x	16.3x	16.2x	14x
PBR	2.21x	1.9x	1.06x	1.17x	1.01x	1.08x	1.05x	0.98x
PEG	-	6.31x	-0.9x	-0.8x	0.2x	0.4x	35.37x	0.9x
Capitalization / Revenue	2.25x	1.93x	1.18x	1.13x	1.04x	1.11x	1.08x	1.04x
EV / Revenue	1.88x	1.74x	1x	0.96x	0.84x	0.87x	0.85x	0.76x
EV / EBITDA	11.5x	11.9x	10.8x	10.5x	7.89x	6.37x	6.83x	5.7x
EV / EBIT	15.6x	16.9x	16x	21.5x	13.4x	10.9x	10.1x	8.27x
EV / FCF	9.64x	-21.6x	22.1x	13.7x	12.4x	10.4x	14.3x	10.8x
FCF Yield	10.4%	-4.64%	4.52%	7.28%	8.05%	9.63%	7%	9.27%
Dividend per Share ²	22	22	24.67	25.33	26	26.86	28	29.33
Rate of return	1.23%	1.3%	2.27%	2.19%	2.36%	2.18%	2.27%	2.38%
EPS ²	71.6	74.2	58.56	27.58	52.7	75.69	76.04	88.29
Distribution rate	30.7%	29.6%	42.1%	91.9%	49.3%	35.5%	36.8%	33.2%
Net sales ¹	408,200	451,400	462,866	462,080	465,330	490,691	504,300	522,967
EBITDA ¹	66,634	65,754	42,799	42,190	49,808	67,244	62,900	70,200
EBIT ¹	49,300	46,500	28,999	20,695	29,274	39,250	42,717	48,380
Net income ¹	37,300	38,200	29,642	13,351	23,720	33,078	32,943	37,833
Net Debt ¹	-148,950	-86,219	-83,654	-79,862	-92,299	-114,283	-113,069	-142,521
Reference price ²	1,783.33	1,696.67	1,087.00	1,156.50	1,103.00	1,233.00	1,233.00	1,233.00
Nbr of stocks (in thousands)	514,631	513,368	502,495	453,086	439,897	439,897	-	-
Announcement Date	5/11/22	5/9/23	5/8/24	5/8/25	5/11/26	-	-	-

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.($)
SHIMANO INC.	32.35x	2.28x	14.09x	1.97%	9.94B
POOL CORPORATION	15.84x	1.38x	11.4x	2.96%	6.27B
ATHER ENERGY LIMITED	-138.78x	9.33x	-211.94x	-	6.08B
ACUSHNET HOLDINGS CORP.	19.95x	2.05x	11.77x	1.18%	4.67B
NINEBOT LIMITED	14.92x	0.74x	7.85x	3.88%	4.2B
BRUNSWICK CORPORATION	16.19x	1.01x	8.01x	2.69%	4.24B
BRP INC.	31.01x	0.83x	7.52x	1.24%	3.97B
FLUIDRA, S.A.	18.56x	1.95x	8.36x	3.78%	3.82B
THOR INDUSTRIES, INC.	18.13x	0.4x	7.09x	3.21%	3.43B
Average	3.13x	2.22x	-15.09x	2.61%	5.18B
Weighted average by Cap.	1.23x	2.51x	-18.65x	2.51%