Valuation Yamaha Corporation

Stocks

Delayed Japan Exchange Other stock markets 20:58:11 2026-07-05 EDT			5-day change	1st Jan Change
1,169.50 ^JPY	+0.52%		+1.61%	+7.05%

05-18	Yamaha Corporation, 2026 Earnings Call, May 11, 2026
05-11	Yamaha FY26 EPS Gains on Steady Revenue; Upside Forecast for FY27	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	511,820	-	-
Change	-	-5.09%	-37.29%	-4.07%	-7.4%	5.48%	-	-
Enterprise Value (EV) ¹	768,808	784,795	462,558	444,132	392,908	405,078	401,617	368,905
Change	-	2.08%	-41.06%	-3.98%	-11.53%	3.1%	-0.85%	-8.15%
P/E	24.9x	22.9x	18.6x	41.9x	20.9x	16.8x	15.3x	13x
PBR	2.21x	1.9x	1.06x	1.17x	1.01x	1.03x	1.02x	0.93x
PEG	-	6.31x	-0.9x	-0.8x	0.2x	0.5x	1.6x	0.8x
Capitalization / Revenue	2.25x	1.93x	1.18x	1.13x	1.04x	1.07x	1.04x	1x
EV / Revenue	1.88x	1.74x	1x	0.96x	0.84x	0.85x	0.82x	0.72x
EV / EBITDA	11.5x	11.9x	10.8x	10.5x	7.89x	6.6x	6.56x	4.98x
EV / EBIT	15.6x	16.9x	16x	21.5x	13.4x	10.2x	9.52x	7.53x
EV / FCF	9.64x	-21.6x	22.1x	13.7x	12.4x	12.8x	12.1x	8.87x
FCF Yield	10.4%	-4.64%	4.52%	7.28%	8.05%	7.83%	8.29%	11.3%
Dividend per Share ²	22	22	24.67	25.33	26	27	28.48	31.33
Rate of return	1.23%	1.3%	2.27%	2.19%	2.36%	2.32%	2.45%	2.69%
EPS ²	71.6	74.2	58.56	27.58	52.7	69.43	76.06	89.2
Distribution rate	30.7%	29.6%	42.1%	91.9%	49.3%	38.9%	37.4%	35.1%
Net sales ¹	408,200	451,400	462,866	462,080	465,330	477,867	491,967	512,367
EBITDA ¹	66,634	65,754	42,799	42,190	49,808	61,400	61,200	74,100
EBIT ¹	49,300	46,500	28,999	20,695	29,274	39,767	42,180	49,000
Net income ¹	37,300	38,200	29,642	13,351	23,720	30,067	32,900	37,933
Net Debt ¹	-148,950	-86,219	-83,654	-79,862	-92,299	-106,742	-110,203	-142,915
Reference price ²	1,783.33	1,696.67	1,087.00	1,156.50	1,103.00	1,163.50	1,163.50	1,163.50
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.($)
YAMAHA CORPORATION	16.76x	0.85x	6.6x	2.32%	3.17B
ROLAND CORPORATION	14.61x	1.14x	9.01x	3.99%	697M
Average	15.68x	1.00x	7.80x	3.15%	1.94B
Weighted average by Cap.	16.37x	0.90x	7.03x	2.62%