Valuation Keyence Corporation Mexican S.E.

Stocks

KEY N

JP3236200006

Electronic Equipment & Parts

End-of-day quote Mexican S.E. Other stock markets 06/07/2026			5-day change	1st Jan Change
8,719.15 ^MXN	+1.02%		0.00%	+20.20%

07-17	Japan's Nikkei slides into correction zone on tech selloff, Middle East conflict	RE
07-17	Japan's Nikkei slumps over 4% on tech selloff, Middle East conflict	RE

Company Valuation: Keyence Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	13,290,446	14,612,193	17,289,660	14,777,076	14,328,389	17,418,154	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	21.56%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	15,666,920	15,471,805	15,168,571
Change	-	11.28%	18.18%	-16.09%	-5.34%	22.07%	-1.25%	-1.96%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	33.8x	30.6x	27.5x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	4.57x	4.17x	3.78x
PEG	-	2.1x	25.43x	4.73x	2.8x	2.2x	2.9x	2.4x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	12.9x	11.7x	10.6x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	11.6x	10.4x	9.22x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	21.6x	19.3x	17.1x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	22.2x	19.8x	17.5x
EV / FCF	47.2x	95x	111x	34.3x	108x	35.6x	30.6x	27.3x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	2.81%	3.27%	3.67%
Dividend per Share ²	200	300	300	350	550	603.6	707.9	759.2
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.84%	0.99%	1.06%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,123	2,350	2,615
Distribution rate	16%	20%	19.7%	21.3%	30%	28.4%	30.1%	29%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,354,802	1,493,192	1,644,824
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	726,396	802,333	887,904
EBIT ¹	418,045	498,914	495,014	549,775	595,759	706,880	782,303	867,001
Net income ¹	303,360	362,963	369,642	398,656	445,185	514,078	568,353	630,900
Net Debt ¹	-1,004,572	-940,458	-1,132,776	-1,219,234	-1,493,889	-1,751,234	-1,946,349	-2,249,583
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	71,820.00	71,820.00	71,820.00
Nbr of stocks (in thousands)	242,526	242,526	242,526	242,525	242,525	242,525	-	-
Announcement Date	27/04/22	27/04/23	25/04/24	25/04/25	24/04/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

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.($)
FLEX LTD.	29.33x	1.37x	15.68x	-.--%	43.42B
SHENGYI TECHNOLOGY CO.,LTD.	46.41x	6.96x	32.67x	1.7%	42.59B
TDK CORPORATION	24.93x	2.03x	9.74x	1.33%	35.03B
TELEDYNE TECHNOLOGIES INCORPORATED	31.35x	4.79x	19.07x	-.--%	30.36B
KYOCERA CORPORATION	34.54x	2.23x	15.93x	1.51%	29.47B
HEXAGON AB	9.42x	5.43x	11.15x	2.05%	23.07B
HALMA PLC	31.58x	4.84x	19.3x	0.73%	18.21B
LINGYI ITECH (GUANGDONG) COMPANY	28.51x	1.55x	13.52x	0.44%	13.68B
ZEBRA TECHNOLOGIES CORPORATION	21.04x	2.41x	10.84x	-.--%	12.38B
Average	28.57x	3.51x	16.43x	0.86%	27.58B
Weighted average by Cap.	30.36x	3.63x	17.68x	0.93%