Valuation Matsuya R&D Co.,Ltd

Stocks

Market Closed - Japan Exchange Other stock markets 09:42:21 03/07/2026 +04			5-day change	1st Jan Change
1,101.00 ^JPY	0.00%		-0.18%	+2.32%

06-15	OMRON HEALTHCARE Co., Ltd. completed the acquisition of remaining 81.98% stake in Matsuya R&D Co.,Ltd from Hidetaka Goto, Tomohiro Goto, Tadahiro Goto and others for ¥19.5 billion in a tender offer transaction.	CI
12-15	OMRON HEALTHCARE Co., Ltd. proposed to acquire remaining 85.36% stake in Matsuya R&D Co.,Ltd from Hidetaka Goto, Tomohiro Goto, Tadahiro Goto and others for ¥20.5 billion in a tender offer transaction.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,227	5,929	7,191	15,790	14,464	23,587	-	-
Change	-	-61.06%	21.28%	119.58%	-8.39%	63.07%	-	-
Enterprise Value (EV)	15,164	6,244	7,934	16,381	12,811	23,587	23,587	23,587
Change	-	-58.82%	27.06%	106.46%	-21.79%	84.11%	0%	0%
P/E	26.7x	35.8x	16.9x	16.5x	9.25x	15.1x	12.4x	11.2x
PBR	5.44x	1.83x	1.91x	3.04x	2.09x	2.87x	2.33x	1.97x
PEG	-	-0.5x	0x	0x	0.1x	-12.59x	1x	1.1x
Capitalization / Revenue	1.46x	1.05x	1x	1.87x	1.51x	2.39x	2.16x	2.02x
EV / Revenue	0x	0x	0x	0x	0x	2.38x	2.16x	2.02x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.3x	9.07x	8.28x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.5	1.25	1.25	2.5	10	10	12	15
Rate of return	0.34%	0.44%	0.37%	0.34%	1.47%	0.91%	1.09%	1.36%
EPS ²	27.4	7.855	20.17	45.03	73.38	72.5	88.9	98.3
Distribution rate	9.13%	15.9%	6.2%	5.55%	13.6%	12.6%	13.5%	15.3%
Net sales ¹	10,401	5,640	7,164	8,433	9,567	9,771	10,900	11,700
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	837	355	611	1,283	1,953	2,130	2,600	2,850
Net income ¹	567	165	425	953	1,560	1,549	1,900	2,100
Net Debt	-63	315	743	591	-1,653	-	-	-
Reference price ²	732.50	281.00	340.50	744.00	679.00	1,101.00	1,101.00	1,101.00
Nbr of stocks (in thousands)	20,788	21,101	21,118	21,222	21,302	21,423	-	-
Announcement Date	14/05/21	13/05/22	15/05/23	15/05/24	15/05/25	13/05/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MATSUYA R&D CO.,LTD	13.85x	-	-	0.91%	147M
PARKER-HANNIFIN CORPORATION	35.38x	6.07x	22.6x	0.76%	121B
FANUC CORPORATION	33.82x	6.31x	21.65x	1.79%	41.81B
INGERSOLL RAND INC.	33.36x	4.3x	15.88x	0.11%	31.54B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.02x	1.73x	12.82x	2.31%	29.79B
DOVER CORPORATION	23.63x	3.45x	14.88x	1%	28.78B
SMC CORPORATION	28.75x	4.75x	17x	1.39%	28.52B
INNIO N.V.	113.27x	7.7x	40.51x	-	27.71B
XYLEM INC.	25.92x	3.11x	13.54x	1.45%	28.08B
ALFA LAVAL AB	26.9x	3.47x	16.54x	1.69%	24.76B
Average	35.59x	4.54x	19.49x	1.27%	36.25B
Weighted average by Cap.	37.02x	4.99x	20.30x	1.17%