Valuation Canon Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 24/07/2026 +04			5-day change	1st Jan Change
4,526.00 ^JPY	-0.07%		+2.93%	-2.31%

07-03	Tranche Update on Canon Inc.'s Equity Buyback Plan announced on January 29, 2026.	CI
06-24	Canon Inc. Announces varioPRINT iX1700 Sheetfed Inkjet Digital Press and Colorado XL-Series Large-Format Hybrid Printers Win Red Dot Design Award	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,929,211	2,899,801	3,575,836	4,871,959	4,070,674	3,843,957	-	-
Change	-	-1%	23.31%	36.25%	-16.45%	-5.57%	-	-
Enterprise Value (EV) ¹	2,749,080	2,944,208	3,588,005	4,889,024	4,430,852	4,168,324	4,117,505	3,990,271
Change	-	7.1%	21.87%	36.26%	-9.37%	-5.93%	-1.22%	-3.09%
P/E	13.6x	12.1x	13.7x	31.2x	12.6x	12.4x	11.2x	10.5x
PBR	1.02x	0.93x	1.07x	1.48x	1.17x	1.09x	1.04x	0.99x
PEG	-	0.8x	1.2x	-0.8x	0x	-12.33x	1x	1.6x
Capitalization / Revenue	0.83x	0.72x	0.86x	1.08x	0.88x	0.8x	0.78x	0.77x
EV / Revenue	0.78x	0.73x	0.86x	1.08x	0.96x	0.87x	0.84x	0.8x
EV / EBITDA	5.46x	5.08x	5.84x	9.49x	6.38x	6.1x	5.68x	5.25x
EV / EBIT	9.75x	8.33x	9.56x	17.5x	9.73x	9.3x	8.34x	7.66x
EV / FCF	10x	36x	20.4x	13.9x	19.6x	15.1x	13.6x	12.3x
FCF Yield	9.96%	2.78%	4.9%	7.17%	5.11%	6.63%	7.34%	8.13%
Dividend per Share ²	100	120	140	155	160	162.3	171.6	179.1
Rate of return	3.57%	4.2%	3.87%	3%	3.45%	3.59%	3.79%	3.96%
EPS ²	205.4	236.7	264.2	165.5	367.5	363.8	405.8	432.5
Distribution rate	48.7%	50.7%	53%	93.6%	43.5%	44.6%	42.3%	41.4%
Net sales ¹	3,513,357	4,031,414	4,180,972	4,509,821	4,624,727	4,784,227	4,915,083	5,016,928
EBITDA ¹	503,164	579,891	614,042	515,219	694,626	682,956	724,488	759,350
EBIT ¹	281,918	353,399	375,366	279,754	455,390	448,270	493,611	521,144
Net income ¹	214,718	243,961	264,513	160,025	332,053	315,650	344,625	361,601
Net Debt ¹	-180,131	44,407	12,169	17,065	360,178	324,367	273,548	146,314
Reference price ²	2,801.00	2,855.50	3,620.00	5,161.00	4,633.00	4,526.00	4,526.00	4,526.00
Nbr of stocks (in thousands)	1,045,773	1,015,514	987,800	943,995	878,626	849,306	-	-
Announcement Date	27/01/22	30/01/23	30/01/24	30/01/25	29/01/26	-	-	-

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.($)
CANON INC.	12.44x	0.87x	6.13x	3.58%	23.47B
BROTHER INDUSTRIES, LTD.	13.3x	-	-	2.68%	5.99B
RICOH COMPANY, LTD.	13.09x	0.45x	5.44x	2.83%	5.4B
PITNEY BOWES INC.	11.78x	2.27x	7.48x	1.99%	2.42B
KONICA MINOLTA, INC.	10.57x	0.41x	4.31x	2.42%	1.92B
OKI ELECTRIC INDUSTRY CO., LTD.	16.29x	0.78x	9.16x	2.01%	1.77B
TOSHIBA TEC CORPORATION	15.36x	-	-	1.71%	1.02B
SATO CORPORATION	10.61x	-	-	3.27%	485M
DATALOGIC S.P.A.	27.91x	0.6x	5.77x	2.02%	341M
Average	14.59x	0.90x	6.38x	2.5%	4.76B
Weighted average by Cap.	12.85x	0.87x	6.17x	3.1%