Valuation OMRON Corporation

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 03/08/2026 +04			5-day change	1st Jan Change
5,360.00 ^JPY	-1.29%		-2.17%	+35.35%

07-16	Noetra Corp. announced that it has received funding from a group of investors	CI
06-30	Global markets live: Amazon, Comcast, Eli Lilly, Apple, Airbus…

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,636,163	1,516,970	1,065,526	829,325	871,463	1,053,933	-	-
Change	-	-7.28%	-29.76%	-22.17%	5.08%	20.94%	-	-
Enterprise Value (EV) ¹	1,480,679	1,411,691	996,672	864,505	824,463	1,171,933	1,083,758	1,044,102
Change	-	-4.66%	-29.4%	-13.26%	-4.63%	42.14%	-7.52%	-3.66%
P/E	26.9x	20.7x	131x	51x	30.6x	24.6x	18.5x	17.3x
PBR	2.46x	2.08x	1.35x	1.07x	1.04x	1.27x	1.2x	1.15x
PEG	-	1x	-1.5x	1x	0.4x	0.5x	0.6x	2.42x
Capitalization / Revenue	2.14x	1.73x	1.3x	1.03x	1.14x	1.22x	1.12x	1.08x
EV / Revenue	1.94x	1.61x	1.22x	1.08x	1.07x	1.36x	1.16x	1.07x
EV / EBITDA	13.1x	11.1x	15.3x	9.88x	8.8x	11.1x	9.03x	8.22x
EV / EBIT	16.6x	14x	29x	16x	13.8x	16.8x	13.2x	12x
EV / FCF	-17.9x	-680x	-16x	127x	-90.1x	-469x	29.1x	17.8x
FCF Yield	-5.59%	-0.15%	-6.24%	0.79%	-1.11%	-0.21%	3.44%	5.63%
Dividend per Share ²	92	98	104	104	104	110	117.8	125.6
Rate of return	1.12%	1.27%	1.92%	2.47%	2.35%	2.05%	2.2%	2.34%
EPS ²	305.6	372.2	41.17	82.63	144.8	218.1	289.5	310.2
Distribution rate	30.1%	26.3%	253%	126%	71.8%	50.4%	40.7%	40.5%
Net sales ¹	762,927	876,082	818,761	801,753	767,351	860,569	938,000	978,000
EBITDA ¹	112,683	127,273	65,158	87,488	93,713	106,000	120,000	127,000
EBIT ¹	89,316	100,686	34,342	54,038	59,935	69,915	82,000	87,000
Net income ¹	61,400	73,861	8,105	16,271	28,487	34,000	56,000	60,000
Net Debt ¹	-155,484	-105,279	-68,854	35,180	-47,000	118,000	29,825	-9,831
Reference price ²	8,214.00	7,707.00	5,411.00	4,212.00	4,432.00	5,360.00	5,360.00	5,360.00
Nbr of stocks (in thousands)	199,192	196,830	196,918	196,896	196,630	196,629	-	-
Announcement Date	26/04/22	26/04/23	08/05/24	08/05/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OMRON CORPORATION	24.9x	1.3x	10.14x	2.03%	6.7B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.1x	2.53x	11.32x	2.68%	274B
SIEMENS AG	26.68x	3.09x	16.88x	1.99%	250B
SCHNEIDER ELECTRIC SE	30.61x	3.94x	18.19x	1.59%	187B
EATON CORPORATION PLC	36.1x	5.5x	23.71x	1.03%	161B
DELTA ELECTRONICS, INC.	39.96x	5.35x	24.22x	1.05%	132B
DELTA ELECTRONICS (THAILAND)	96.96x	12.51x	69.77x	0.32%	104B
VERTIV HOLDINGS CO.	40.59x	6.58x	26.51x	0.1%	93B
EMERSON ELECTRIC CO.	30.83x	5.01x	17.47x	1.48%	83.91B
AMETEK, INC.	33.37x	6.96x	21.7x	0.56%	55.4B
Average	37.91x	5.28x	23.99x	1.28%	134.66B
Weighted average by Cap.	35.01x	4.84x	22.41x	1.52%