Valuation Keyence Corporation

Stocks

6861

JP3236200006

Electronic Equipment & Parts

Market Closed - Japan Exchange 10:30:00 28/08/2026 +04			5-day change	1st Jan Change
82,960.00 ^JPY	+0.99%		+3.83%	+46.37%

08-04	Daiwa Upgrades Keyence to Outperform from Neutral; Price Target is 95,000 Yen	MT
07-29	Japan's Nikkei hits two-month low after chip rout	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	20,119,881	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	40.42%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	18,391,530	18,176,368	17,897,202
Change	-	11.28%	18.18%	-16.09%	-5.34%	43.3%	-1.17%	-1.54%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	35.6x	31.8x	28.7x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	5.19x	4.67x	4.2x
PEG	-	2.1x	25.43x	4.73x	2.8x	1.3x	2.7x	2.7x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	13.9x	12.4x	11.2x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	12.7x	11.2x	10x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	23.2x	20.5x	18.3x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	23.8x	21x	18.7x
EV / FCF	47.2x	95x	111x	34.3x	108x	57x	40.6x	33.8x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.76%	2.46%	2.95%
Dividend per Share ²	200	300	300	350	550	641.4	738.6	837.5
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.77%	0.89%	1.01%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,329	2,606	2,888
Distribution rate	16%	20%	19.7%	21.3%	30%	27.5%	28.3%	29%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,448,044	1,624,004	1,790,116
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	792,795	886,825	978,099
EBIT ¹	418,045	498,914	495,014	549,775	595,759	772,864	866,378	956,892
Net income ¹	303,360	362,963	369,642	398,656	445,185	564,506	630,407	696,837
Net Debt ¹	-1,004,572	-940,458	-1,132,776	-1,219,234	-1,493,889	-1,728,351	-1,943,513	-2,222,679
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	82,960.00	82,960.00	82,960.00
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

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.($)
KEYENCE CORPORATION	35.62x	12.7x	23.2x	0.77%	126B
SHENGYI TECHNOLOGY CO.,LTD.	47.05x	7.82x	34.1x	1.7%	52.58B
FLEX LTD.	26.85x	1.25x	14.27x	-.--%	40.82B
TDK CORPORATION	23.81x	2.01x	9.68x	1.29%	36.93B
KYOCERA CORPORATION	30.63x	2.15x	14.91x	1.54%	29.42B
TELEDYNE TECHNOLOGIES INCORPORATED	29.76x	4.53x	18.07x	-.--%	28.83B
HEXAGON AB	11.19x	6.22x	17.35x	1.35%	28.13B
HALMA PLC	31.58x	4.85x	19.37x	0.73%	18.6B
ZEBRA TECHNOLOGIES CORPORATION	23.94x	3.06x	12.81x	-.--%	16.86B
LINGYI ITECH (GUANGDONG) COMPANY	32.17x	1.6x	14.64x	0.44%	14.14B
Average	29.26x	4.62x	17.84x	0.78%	39.21B
Weighted average by Cap.	31.75x	6.80x	20.10x	0.86%