|
Market Closed -
Japan Exchange
10:30:00 27/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 4,100.00 JPY | -0.24% |
|
+2.99% | -1.63% |
| 08-24 | OptQC Corp. announced that it has received ¥7 billion in funding from a group of investors | CI |
| 08-17 | Shimadzu Finds Several Growth Engines |  |
Company Valuation: Shimadzu Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,247,857 | 1,219,940 | 1,246,677 | 1,081,847 | 1,065,901 | 1,187,544 | - | - |
| Change | - | -2.24% | 2.19% | -13.22% | -1.47% | 11.41% | - | - |
| Enterprise Value (EV) 1 | 1,091,600 | 1,071,936 | 1,093,306 | 950,180 | 909,068 | 1,117,518 | 1,097,077 | 1,068,011 |
| Change | - | -1.8% | 1.99% | -13.09% | -4.33% | 22.93% | -1.83% | -2.65% |
| P/E | 26.4x | 23.4x | 21.9x | 20.3x | 17.6x | 19.6x | 18.3x | 16.2x |
| PBR | 3.27x | 2.88x | 2.53x | 2.16x | 1.89x | 1.99x | 1.86x | 1.69x |
| PEG | - | 2.3x | 2.29x | -3.93x | 1.3x | 417.76x | 2.54x | 1.3x |
| Capitalization / Revenue | 2.91x | 2.53x | 2.44x | 2.01x | 1.9x | 1.94x | 1.81x | 1.7x |
| EV / Revenue | 2.55x | 2.22x | 2.14x | 1.76x | 1.62x | 1.83x | 1.67x | 1.53x |
| EV / EBITDA | 13.6x | 12.5x | 12x | 10.4x | 9.66x | 10.5x | 9.33x | 8.26x |
| EV / EBIT | 17.1x | 15.7x | 15x | 13.2x | 12.3x | 14x | 12.6x | 10.8x |
| EV / FCF | 19x | 41.6x | 77.4x | 33x | 23.4x | -59.6x | 25.7x | 19.4x |
| FCF Yield | 5.25% | 2.41% | 1.29% | 3.03% | 4.27% | -1.68% | 3.9% | 5.15% |
| Dividend per Share 2 | 48 | 54 | 60 | 66 | 69 | 70.5 | 76.6 | 83.42 |
| Rate of return | 1.13% | 1.3% | 1.42% | 1.77% | 1.87% | 1.72% | 1.86% | 2.03% |
| EPS 2 | 160.5 | 176.6 | 193.5 | 183.6 | 209.4 | 209.5 | 224.6 | 253.1 |
| Distribution rate | 29.9% | 30.6% | 31% | 36% | 33% | 33.7% | 34.1% | 33% |
| Net sales 1 | 428,175 | 482,240 | 511,895 | 539,047 | 560,728 | 612,304 | 657,380 | 697,651 |
| EBITDA 1 | 80,011 | 85,743 | 91,304 | 91,615 | 94,083 | 106,374 | 117,631 | 129,265 |
| EBIT 1 | 63,806 | 68,219 | 72,753 | 71,720 | 73,702 | 80,102 | 86,837 | 98,488 |
| Net income 1 | 47,289 | 52,048 | 57,037 | 53,776 | 60,499 | 60,377 | 64,727 | 72,852 |
| Net Debt 1 | -156,257 | -148,004 | -153,371 | -131,667 | -156,833 | -70,026 | -90,467 | -119,532 |
| Reference price 2 | 4,235.00 | 4,140.00 | 4,230.00 | 3,730.00 | 3,689.00 | 4,110.00 | 4,110.00 | 4,110.00 |
| Nbr of stocks (in thousands) | 294,653 | 294,672 | 294,723 | 290,039 | 288,940 | 288,940 | - | - |
| Announcement Date | 10/05/22 | 10/05/23 | 10/05/24 | 12/05/25 | 12/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.62x | 1.83x | 10.51x | 1.72% | 7.45B | |
| 30.04x | 7.1x | 22.48x | -.--% | 28.02B | |
| 259.65x | - | - | - | 3.32B | |
| 40.49x | 2.54x | 15.54x | 1.59% | 2.88B | |
| 16.78x | 1.93x | 10.27x | 1.81% | 2.2B | |
| 39x | 9.21x | 36.28x | 1.15% | 1.76B | |
| 41.1x | 7.43x | 30.1x | 0.22% | 1.35B | |
| 14.27x | - | - | - | 874M | |
| 23.93x | 2.55x | 12.52x | 1.09% | 840M | |
| Average | 53.87x | 4.65x | 19.67x | 1.08% | 5.41B | |
| Weighted average by Cap. | 44.36x | 5.68x | 20.02x | 0.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7701 Stock
- Valuation Shimadzu Corporation
Select your edition
All financial news and data tailored to specific country editions
