|
Market Closed -
Japan Exchange
10:30:00 28/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 24,405.00 JPY | -0.25% |
|
-1.97% | +3.04% |
| 08-03 | Hoya Begins Strategic Review of PENTAX Medical Endoscope Business | MT |
| 07-31 | Hoya Corporation Launches of A Strategic Review of the Medical Endoscope Business | CI |
Company Valuation: HOYA Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,121,819 | 5,171,784 | 6,568,676 | 5,751,253 | 8,941,378 | 8,163,826 | - | - |
| Change | - | 0.98% | 27.01% | -12.44% | 55.47% | -8.7% | - | - |
| Enterprise Value (EV) 1 | 4,724,015 | 4,790,478 | 6,072,753 | 5,254,569 | 8,409,527 | 7,694,598 | 7,722,474 | 7,732,302 |
| Change | - | 1.41% | 26.77% | -13.47% | 60.04% | -8.5% | 0.36% | 0.13% |
| P/E | 31.4x | 31x | 36.4x | 28.9x | 35.7x | 29.9x | 26.6x | 23.5x |
| PBR | 6.37x | 6.3x | 6.79x | 5.9x | 8.73x | 7.89x | 7.67x | 7.13x |
| PEG | - | 5.94x | 3.74x | 2.3x | 1.3x | 3.09x | 2.1x | 1.8x |
| Capitalization / Revenue | 7.74x | 7.15x | 8.61x | 6.64x | 9.43x | 7.82x | 7.26x | 6.72x |
| EV / Revenue | 7.14x | 6.62x | 7.96x | 6.07x | 8.87x | 7.37x | 6.87x | 6.36x |
| EV / EBITDA | 19.4x | 18.4x | 15.1x | 13.9x | 24.5x | 19x | 17.3x | 15.4x |
| EV / EBIT | 23.6x | 22.7x | 17.2x | 15.9x | 29.5x | 22.7x | 20.3x | 18.2x |
| EV / FCF | 29.4x | 31x | 32.5x | 30.2x | 39.5x | 30.9x | 30.4x | 27.3x |
| FCF Yield | 3.4% | 3.22% | 3.08% | 3.32% | 2.53% | 3.24% | 3.29% | 3.66% |
| Dividend per Share 2 | 110 | 110 | 110 | 160 | 295 | 325.9 | 366.7 | 416.8 |
| Rate of return | 0.78% | 0.76% | 0.59% | 0.95% | 1.11% | 1.34% | 1.5% | 1.71% |
| EPS 2 | 446.4 | 469.8 | 515.5 | 581.4 | 743.9 | 815.8 | 918.9 | 1,039 |
| Distribution rate | 24.6% | 23.4% | 21.3% | 27.5% | 39.7% | 40% | 39.9% | 40.1% |
| Net sales 1 | 661,466 | 723,582 | 762,610 | 866,032 | 947,749 | 1,043,386 | 1,123,764 | 1,215,014 |
| EBITDA 1 | 243,353 | 260,371 | 401,017 | 378,331 | 343,459 | 404,098 | 447,130 | 501,965 |
| EBIT 1 | 200,334 | 210,756 | 353,802 | 329,754 | 285,241 | 339,473 | 380,091 | 423,739 |
| Net income 1 | 164,507 | 168,638 | 181,377 | 202,101 | 253,085 | 271,136 | 302,539 | 337,143 |
| Net Debt 1 | -397,804 | -381,306 | -495,923 | -496,684 | -531,851 | -469,228 | -441,352 | -431,525 |
| Reference price 2 | 14,030.00 | 14,560.00 | 18,740.00 | 16,780.00 | 26,550.00 | 24,405.00 | 24,405.00 | 24,405.00 |
| Nbr of stocks (in thousands) | 365,062 | 355,205 | 350,516 | 342,745 | 336,775 | 334,514 | - | - |
| Announcement Date | 06/05/22 | 08/05/23 | 15/05/24 | 01/05/25 | 30/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.92x | 7.34x | 18.95x | 1.34% | 51.03B | |
| 32.26x | 4.34x | 16.7x | 2.29% | 195B | |
| 20.54x | 3.56x | 12.55x | 3.26% | 117B | |
| 17.63x | 0.2x | 12.88x | 0.74% | 61.45B | |
| 36.52x | 3.5x | 12x | 2.07% | 51.62B | |
| 36.41x | 6.41x | 20.12x | -.--% | 34.27B | |
| 46.31x | 1.31x | 12.01x | 0.16% | 30.95B | |
| 39.35x | 6.89x | 24.72x | 0.27% | 23.75B | |
| 19.61x | 3.03x | 11.04x | 1.46% | 23.41B | |
| 25.18x | 3.79x | 13.32x | 1.14% | 22.79B | |
| Average | 30.37x | 4.04x | 15.43x | 1.27% | 61.07B | |
| Weighted average by Cap. | 29.18x | 3.95x | 15.23x | 1.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7741 Stock
- Valuation HOYA Corporation
Select your edition
All financial news and data tailored to specific country editions
