Valuation Shibaura Mechatronics Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 11/11/2026 +04			5-day change	1st Jan Change
2,921.00 ^JPY	+4.70%		-6.23%	-22.89%

09-28	SBI Securities Starts Shibaura Mechatronics at Buy with 6,900 Yen Price Target	MT
08-19	Jefferies Adjusts Shibaura Mechatronics to 6,500 Yen From 6,200 Yen, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	38,082	71,172	84,274	92,333	259,277	191,731	-	-
Change	-	86.89%	18.41%	9.56%	180.81%	-26.05%	-	-
Enterprise Value (EV)	21,967	52,783	65,821	72,591	246,587	191,731	191,731	191,731
Change	-	140.29%	24.7%	10.29%	239.7%	-22.25%	0%	0%
P/E	12.8x	7.74x	9.62x	8.94x	23.2x	12.5x	9.62x	7.23x
PBR	1.55x	2.16x	2.17x	1.95x	4.66x	2.75x	2.24x	1.77x
PEG	-	0x	-2.43x	0.5x	2.87x	0.3x	0.3x	0.2x
Capitalization / Revenue	0.77x	1.17x	1.25x	1.14x	2.95x	1.75x	1.49x	1.27x
EV / Revenue	0x	0x	0x	0x	0x	1.75x	1.49x	1.27x
EV / EBITDA	0x	0x	-	0x	0x	6.68x	5.31x	3.93x
EV / EBIT	0x	0x	0x	0x	0x	9.14x	7.06x	5.27x
EV / FCF	0x	0x	0x	0x	-0x	77.5x	17.4x	11.9x
FCF Yield	20.5%	2.58%	0.78%	4.41%	-1.01%	1.29%	5.74%	8.4%
Dividend per Share ²	15.33	37.33	40	55.6	60	92	119	222
Rate of return	2.67%	3.48%	3.12%	3.95%	1.52%	3.15%	4.07%	7.6%
EPS ²	45.03	138.8	133.3	157.6	170.3	233.5	303.8	404.2
Distribution rate	34.1%	26.9%	30%	35.3%	35.2%	39.4%	39.2%	54.9%
Net sales ¹	49,272	61,001	67,556	80,915	88,039	109,667	128,482	150,428
EBITDA ¹	6,942	12,734	-	16,806	18,588	28,717	36,116	48,837
EBIT ¹	5,050	10,906	11,687	14,135	15,262	20,966	27,157	36,366
Net income ¹	2,983	9,198	8,793	10,328	11,173	15,982	19,939	26,532
Net Debt	-16,115	-18,389	-18,453	-19,742	-12,690	-	-	-
Reference price ²	574.67	1,073.33	1,282.00	1,408.00	3,950.00	2,921.00	2,921.00	2,921.00
Nbr of stocks (in thousands)	66,268	66,310	65,736	65,577	65,640	65,639	-	-
Announcement Date	12/05/22	11/05/23	09/05/24	14/05/25	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.($)
SHIBAURA MECHATRONICS CORPORATION	11.95x	-	-	3.3%	1.15B
ASML HOLDING N.V.	32.59x	11.37x	25.82x	0.69%	580B
APPLIED MATERIALS, INC.	28.31x	8.56x	24.78x	0.53%	296B
LAM RESEARCH CORPORATION	23.24x	7.67x	18.39x	0.57%	278B
KLA CORPORATION	26.92x	10.76x	21.98x	0.62%	199B
ADVANTEST CORPORATION	28.85x	11.11x	20.47x	0.34%	135B
TOKYO ELECTRON LIMITED	24.07x	5.69x	16.52x	2.02%	128B
ASE TECHNOLOGY HOLDING CO., LTD.	28.82x	3.42x	15.38x	1.95%	80.81B
NAURA TECHNOLOGY GROUP CO., LTD.	56.32x	7.98x	42.32x	0.17%	58.67B
TERADYNE, INC.	26.59x	7.2x	20.01x	0.21%	38.31B
Average	28.77x	8.20x	22.85x	1.04%	180B
Weighted average by Cap.	29.38x	9.28x	22.95x	0.74%