Valuation Murata Manufacturing Co., Ltd.

Equities

6981

JP3914400001

Electronic Equipment & Parts

Market Closed - Japan Exchange Other stock markets 10:30:00 11/03/2026 +04			5-day change	1st Jan Change
3,758.00 ^JPY	+2.34%		+0.75%	+15.77%

03-06	Murata Manufacturing Launches Probe After Detecting Unauthorized IT Access	MT
03-06	Murata Manufacturing Co Ltd - Notice regarding unauthorized access to our IT environment	RE

Company Valuation: Murata Manufacturing Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,657,255	5,193,519	5,062,979	5,335,197	4,293,680	6,840,673	-	-
Change	-	-8.2%	-2.51%	5.38%	-19.52%	59.32%	-	-
Enterprise Value (EV) ¹	5,317,181	4,736,057	4,720,726	4,819,130	3,670,969	6,274,411	6,171,876	6,026,046
Change	-	-10.93%	-0.32%	2.08%	-23.83%	70.92%	-1.63%	-2.36%
P/E ratio	23.9x	16.5x	20x	29.5x	18.4x	30.5x	23x	19.2x
PBR	2.95x	2.29x	2.11x	2.09x	1.66x	2.58x	2.42x	2.23x
PEG	-	0.5x	-1.1x	-1x	0.6x	-19.32x	0.7x	1x
Capitalization / Revenue	3.47x	2.87x	3x	3.25x	2.46x	3.82x	3.51x	3.19x
EV / Revenue	3.26x	2.61x	2.8x	2.94x	2.11x	3.51x	3.17x	2.81x
EV / EBITDA	11.7x	8.17x	10.3x	12.3x	8.1x	13.7x	10.8x	9.18x
EV / EBIT	17x	11.2x	15.8x	22.4x	13.1x	22.2x	16.2x	13.1x
EV / FCF	30.1x	22.6x	39.9x	17.8x	13.5x	44.6x	31.5x	23.2x
FCF Yield	3.33%	4.42%	2.51%	5.6%	7.39%	2.24%	3.18%	4.31%
Dividend per Share ²	38.33	43.33	50	52	57	60	65.28	71.65
Rate of return	1.3%	1.6%	1.87%	1.84%	2.47%	1.6%	1.74%	1.91%
EPS ²	123.5	163.6	133.8	95.72	125.1	123.1	163.2	196.1
Distribution rate	31%	26.5%	37.4%	54.3%	45.6%	48.7%	40%	36.5%
Net sales ¹	1,630,193	1,812,521	1,686,796	1,640,158	1,743,352	1,790,001	1,948,498	2,141,104
EBITDA ¹	456,314	579,643	459,163	391,320	453,037	458,600	571,448	656,522
EBIT ¹	313,240	424,060	297,887	215,447	279,702	282,909	381,812	460,262
Net income ¹	237,057	314,124	253,690	180,838	233,818	226,423	299,611	357,893
Net Debt ¹	-340,074	-457,462	-342,253	-516,067	-622,711	-566,262	-668,797	-814,627
Reference price ²	2,947.33	2,705.67	2,680.00	2,824.00	2,305.50	3,758.00	3,758.00	3,758.00
Nbr of stocks (in thousands)	1,919,449	1,919,497	1,889,171	1,889,234	1,862,364	1,820,296	-	-
Announcement Date	28/04/21	28/04/22	28/04/23	26/04/24	30/04/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MURATA MANUFACTURING CO., LTD.	29.83x	3.42x	13.34x	1.63%	42.4B
AMPHENOL CORPORATION	31.41x	5.75x	19.29x	0.74%	168B
HON HAI PRECISION INDUSTRY CO., LTD.	14.27x	0.33x	7.59x	3.49%	92.13B
TE CONNECTIVITY PLC	19.46x	3.25x	12.34x	1.43%	59.55B
EOPTOLINK TECHNOLOGY INC., LTD.	40.33x	15.65x	35.58x	0.21%	57.44B
LUXSHARE PRECISION INDUSTRY CO., LTD.	20.85x	1.15x	13.18x	0.51%	52.34B
COHERENT CORP.	64.51x	7.56x	31.98x	0.02%	50.9B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	120.59x	45.97x	101.05x	0.29%	38.5B
CELESTICA INC.	31.74x	1.77x	19.05x	-.--%	30.96B
JABIL INC.	32x	0.87x	10.07x	0.13%	26.52B
Average	40.50x	8.57x	26.35x	0.84%	61.88B
Weighted average by Cap.	35.85x	7.31x	23.19x	1.06%