Valuation Komori Corporation

Stocks

Delayed Japan Exchange 10:30:00 10/11/2026 +04			5-day change	1st Jan Change
1,717.00 ^JPY	+2.45%		-0.46%	+8.26%

10-29	Komori Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
10-29	Komori Corporation Announces Cash Dividend for the Second Quarter Ended September 30, 2026, Payable on November 27, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	40,418	54,031	65,369	64,679	81,133	86,929	-	-
Change	-	33.68%	20.98%	-1.06%	25.44%	7.14%	-	-
Enterprise Value (EV)	-12,293	1,285	25,556	15,515	37,683	86,929	86,929	86,929
Change	-	110.45%	1,888.69%	-39.29%	142.88%	130.68%	0%	0%
P/E	6.57x	9.45x	14.2x	8.92x	11x	11.7x	11x	10.1x
PBR	0.38x	0.51x	0.57x	0.56x	0.66x	0.7x	0.68x	0.67x
PEG	-	-1.8x	-0.8x	0.2x	6.53x	3.8x	1.68x	1.17x
Capitalization / Revenue	0.46x	0.55x	0.63x	0.58x	0.68x	0.69x	0.66x	0.62x
EV / Revenue	-0x	0x	0x	0x	0x	0.69x	0.66x	0.62x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-0x	0x	0x	0x	0x	8.52x	7.9x	7.24x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	56	45	60	68	70	100	105	110
Rate of return	7.7%	4.54%	4.87%	5.58%	4.58%	5.97%	6.26%	6.56%
EPS ²	110.7	104.8	86.79	136.6	138.9	143.2	152.6	165.8
Distribution rate	50.6%	42.9%	69.1%	49.8%	50.4%	69.8%	68.8%	66.3%
Net sales ¹	87,623	97,914	104,278	111,050	118,611	125,500	131,000	141,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,267	5,719	4,898	7,118	9,404	10,200	11,000	12,000
Net income ¹	6,158	5,716	4,641	7,248	7,371	7,600	8,100	8,800
Net Debt	-52,711	-52,746	-39,813	-49,164	-43,450	-	-	-
Reference price ²	727.00	991.00	1,232.00	1,219.00	1,529.00	1,676.00	1,676.00	1,676.00
Nbr of stocks (in thousands)	55,595	54,522	53,060	53,059	53,063	51,867	-	-
Announcement Date	13/05/22	15/05/23	14/05/24	14/05/25	14/05/26	-	-	-

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.($)
KOMORI CORPORATION	11.7x	-	-	5.97%	550M
PARKER-HANNIFIN CORPORATION	30.8x	5.27x	18.77x	0.86%	121B
ATLAS COPCO AB	31.06x	4.86x	18.54x	1.72%	89.35B
W.W. GRAINGER, INC.	30.46x	3.5x	20.06x	0.68%	67.77B
FASTENAL COMPANY	42.88x	6.71x	29.54x	1.79%	62.61B
KEYSIGHT TECHNOLOGIES, INC.	33.11x	6.85x	20.04x	-.--%	49.2B
TECHTRONIC INDUSTRIES COMPANY LIMITED	22.7x	1.95x	14.04x	2.07%	33.02B
INGERSOLL RAND INC.	24.48x	4.48x	16.91x	0.09%	33.36B
FANUC CORPORATION	22.04x	4.19x	14.41x	2.71%	31.24B
DOVER CORPORATION	23.45x	3.39x	14.59x	1%	28.33B
Average	27.27x	4.58x	18.54x	1.69%	52B
Weighted average by Cap.	30.60x	4.86x	19.41x	1.17%