Valuation Azbil Corporation

Stocks

Delayed Japan Exchange 10:30:00 10/11/2026 +04			5-day change	1st Jan Change
1,432.00 ^JPY	+1.92%		-1.45%	+0.67%

10-30	Tranche Update on Azbil Corporation's Equity Buyback Plan announced on May 13, 2026.	CI
10-29	Azbil Corporation's Equity Buyback announced on May 13, 2026, has closed with 13,091,300 shares, representing 2.59% for ¥19,999.85 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	561,475	482,010	552,561	594,441	687,483	698,101	-	-
Change	-	-14.15%	14.64%	7.58%	15.65%	1.54%	-	-
Enterprise Value (EV) ¹	480,067	410,778	482,035	505,028	597,116	622,642	567,893	635,589
Change	-	-14.43%	17.35%	4.77%	18.23%	4.27%	-8.79%	11.92%
P/E	27.1x	21.5x	18.4x	14.8x	17.9x	19.1x	18.1x	17.9x
PBR	2.8x	2.38x	2.5x	2.51x	2.72x	2.87x	2.85x	2.3x
PEG	-	1.9x	0.5x	0.4x	-6.34x	-6.86x	3.47x	17.16x
Capitalization / Revenue	2.19x	1.73x	1.9x	1.98x	2.3x	2.21x	2.12x	2.05x
EV / Revenue	1.87x	1.48x	1.66x	1.68x	2x	1.97x	1.72x	1.87x
EV / EBITDA	14.5x	11.3x	11.2x	10.5x	11x	8.7x	7.56x	10.7x
EV / EBIT	17x	13.1x	13.1x	12.2x	12.6x	13.2x	10.9x	11.4x
EV / FCF	78.3x	36.9x	19.1x	11x	13.4x	21x	15.6x	17.4x
FCF Yield	1.28%	2.71%	5.22%	9.11%	7.45%	4.77%	6.39%	5.76%
Dividend per Share ²	15	16.5	19	24	32	50	32	50.33
Rate of return	1.47%	1.83%	1.81%	2.08%	2.36%	3.56%	2.28%	3.58%
EPS ²	37.7	42.07	57.1	77.96	75.76	73.65	77.49	78.3
Distribution rate	39.8%	39.2%	33.3%	30.8%	42.2%	67.9%	41.3%	64.3%
Net sales ¹	256,551	278,406	290,938	300,378	298,930	315,774	329,838	340,184
EBITDA ¹	33,078	36,205	42,885	48,200	54,365	71,593	75,121	59,300
EBIT ¹	28,231	31,251	36,841	41,486	47,304	47,300	52,228	55,802
Net income ¹	20,784	22,602	30,207	40,955	38,565	36,412	38,765	40,804
Net Debt ¹	-81,408	-71,232	-70,526	-89,413	-90,367	-75,459	-130,208	-62,512
Reference price ²	1,022.50	902.50	1,048.50	1,151.50	1,354.00	1,405.00	1,405.00	1,405.00
Nbr of stocks (in thousands)	549,119	534,083	527,002	516,232	507,743	496,869	-	-
Announcement Date	13/05/22	12/05/23	13/05/24	13/05/25	13/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AZBIL CORPORATION	19.08x	1.97x	8.7x	3.56%	4.42B
SIEMENS AG	24.92x	2.96x	16.16x	2.06%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.92x	1.43x	6.78x	3.92%	173B
SCHNEIDER ELECTRIC SE	24.36x	3.3x	15.12x	1.99%	154B
EATON CORPORATION PLC	33.43x	4.65x	19.95x	1.23%	140B
EMERSON ELECTRIC CO.	34.71x	5.55x	19.32x	1.3%	94.56B
TRANE TECHNOLOGIES PLC	27.82x	3.93x	19.62x	1.05%	92.06B
DELTA ELECTRONICS, INC.	30.62x	3.84x	17.76x	1.45%	91.77B
JOHNSON CONTROLS INTERNATIONAL PLC	29.64x	3.7x	19.87x	1.15%	85.71B
VERTIV HOLDINGS CO.	31.63x	5.2x	20.72x	0.13%	77.19B
Average	26.91x	3.65x	16.40x	1.78%	115B
Weighted average by Cap.	26.34x	3.54x	16.28x	1.85%