Valuation Yamaha Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:02:00 2026-10-02 EDT			5-day change	1st Jan Change
6.690 ^EUR	-3.07%		-4.02%	+13.97%

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	528,756	-	-
Change	-	-5.09%	-37.29%	-4.07%	-7.4%	8.98%	-	-
Enterprise Value (EV) ¹	768,808	784,795	462,558	444,132	392,908	407,815	415,637	386,168
Change	-	2.08%	-41.06%	-3.98%	-11.53%	3.79%	1.92%	-7.09%
P/E	24.9x	22.9x	18.6x	41.9x	20.9x	15.6x	15.8x	13.6x
PBR	2.21x	1.9x	1.06x	1.17x	1.01x	1.05x	1.02x	0.96x
PEG	-	6.31x	-0.9x	-0.8x	0.2x	0.3x	-12.68x	0.8x
Capitalization / Revenue	2.25x	1.93x	1.18x	1.13x	1.04x	1.08x	1.05x	1.01x
EV / Revenue	1.88x	1.74x	1x	0.96x	0.84x	0.83x	0.82x	0.74x
EV / EBITDA	11.5x	11.9x	10.8x	10.5x	7.89x	6.06x	6.61x	5.5x
EV / EBIT	15.6x	16.9x	16x	21.5x	13.4x	10.4x	9.73x	7.98x
EV / FCF	9.64x	-21.6x	22.1x	13.7x	12.4x	9.9x	13.8x	10.4x
FCF Yield	10.4%	-4.64%	4.52%	7.28%	8.05%	10.1%	7.23%	9.6%
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%	2.23%	2.33%	2.44%
EPS ²	71.6	74.2	58.56	27.58	52.7	77	76.04	88.29
Distribution rate	30.7%	29.6%	42.1%	91.9%	49.3%	34.9%	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	-120,941	-113,119	-142,587
Reference price ²	1,783.33	1,696.67	1,087.00	1,156.50	1,103.00	1,202.00	1,202.00	1,202.00
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.	30.67x	2.12x	12.66x	2.08%	9.42B
POOL CORPORATION	14.84x	1.31x	10.8x	3.15%	5.87B
ATHER ENERGY LIMITED	-139x	8.93x	-216.46x	-	5.8B
ACUSHNET HOLDINGS CORP.	20.91x	2.13x	12.25x	1.13%	4.89B
BRUNSWICK CORPORATION	16.18x	1.02x	8.07x	2.69%	4.24B
NINEBOT LIMITED	14.54x	0.71x	7.5x	4.01%	4.07B
BRP INC.	27.03x	0.84x	7.56x	1.22%	3.98B
FLUIDRA, S.A.	17.92x	1.91x	8.15x	3.88%	3.74B
THOR INDUSTRIES, INC.	18.43x	0.41x	7.27x	3.07%	3.59B
Average	2.39x	2.15x	-15.80x	2.65%	5.07B
Weighted average by Cap.	0.88x	2.39x	-18.90x	2.56%