|
Market Closed -
Japan Exchange
10:30:00 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,089.50 JPY | -1.69% |
|
-5.45% | -21.70% |
| 09-25 | Shimizu Sets Terms for Zero-Coupon Convertible Bonds Due 2031, 2033 | MT |
| 09-24 | Shimizu Doubles Buyback Limit to 12 Million Shares | MT |
Company Valuation: Shimizu Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 543,681 | 555,678 | 718,101 | 903,082 | 1,875,752 | 1,418,854 | - | - |
| Change | - | 2.21% | 29.23% | 25.76% | 107.71% | -24.36% | - | - |
| Enterprise Value (EV) 1 | 751,685 | 746,167 | 982,032 | 1,200,270 | 2,087,170 | 1,639,507 | 1,606,741 | 1,562,850 |
| Change | - | -0.73% | 31.61% | 22.22% | 73.89% | -21.45% | -2% | -2.73% |
| P/E | 11.5x | 11.3x | 42.4x | 14x | 14.9x | 8.32x | 10.8x | 10.1x |
| PBR | 0.66x | 0.65x | 0.8x | 1.05x | 1.93x | 1.36x | 1.31x | 1.25x |
| PEG | - | 3.29x | -0.7x | 0x | 0.2x | 0.2x | -0.5x | 1.46x |
| Capitalization / Revenue | 0.37x | 0.29x | 0.36x | 0.46x | 0.91x | 0.62x | 0.61x | 0.61x |
| EV / Revenue | 0.51x | 0.39x | 0.49x | 0.62x | 1.01x | 0.72x | 0.7x | 0.68x |
| EV / EBITDA | 11.5x | 9.28x | 176x | 11.5x | 13.7x | 8.76x | 8.03x | 7.31x |
| EV / EBIT | 16.7x | 13.7x | -39.8x | 16.9x | 17.6x | 10.5x | 9.57x | 8.54x |
| EV / FCF | -65.2x | 23.8x | -36.9x | 9.6x | -36.6x | 10.5x | 13.5x | 12.5x |
| FCF Yield | -1.53% | 4.21% | -2.71% | 10.4% | -2.73% | 9.49% | 7.4% | 7.99% |
| Dividend per Share 2 | 23 | 21 | 20 | 38 | 72 | 87.07 | 86.43 | 91.83 |
| Rate of return | 3.13% | 2.8% | 2% | 2.87% | 2.6% | 4.17% | 4.14% | 4.39% |
| EPS 2 | 64.09 | 66.29 | 23.57 | 94.8 | 186.7 | 251.1 | 193.7 | 207.1 |
| Distribution rate | 35.9% | 31.7% | 84.9% | 40.1% | 38.6% | 34.7% | 44.6% | 44.3% |
| Net sales 1 | 1,482,961 | 1,933,814 | 2,005,518 | 1,944,360 | 2,057,802 | 2,288,150 | 2,308,346 | 2,312,167 |
| EBITDA 1 | 65,358 | 80,445 | 5,571 | 104,508 | 152,180 | 187,104 | 200,033 | 213,800 |
| EBIT 1 | 45,145 | 54,647 | -24,685 | 71,030 | 118,669 | 156,627 | 167,901 | 182,950 |
| Net income 1 | 47,761 | 49,057 | 17,163 | 66,015 | 126,617 | 169,771 | 129,921 | 137,667 |
| Net Debt 1 | 208,004 | 190,489 | 263,931 | 297,188 | 211,418 | 220,653 | 187,887 | 143,995 |
| Reference price 2 | 735.00 | 750.00 | 1,000.50 | 1,323.50 | 2,772.50 | 2,089.50 | 2,089.50 | 2,089.50 |
| Nbr of stocks (in thousands) | 739,703 | 740,904 | 717,742 | 682,344 | 676,556 | 679,040 | - | - |
| Announcement Date | 12/05/22 | 11/05/23 | 13/05/24 | 14/05/25 | 12/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.32x | 0.72x | 8.76x | 4.17% | 9B | |
| 58.37x | 2.69x | 25.68x | 0.06% | 102B | |
| 11.76x | 1.02x | 5.57x | 4.97% | 66.61B | |
| 35.58x | 4.48x | 24.33x | 0.19% | 60.72B | |
| 24.84x | 1.93x | 18.95x | 1.19% | 52.74B | |
| 49.38x | 3.96x | 25.08x | 1.96% | 38.53B | |
| 24.02x | 1.64x | 15.14x | 0.19% | 34.7B | |
| 27.92x | 0.7x | 11.55x | 2.21% | 34.5B | |
| 22.53x | 0.44x | 7.03x | 2.74% | 29.63B | |
| 5.01x | 0.31x | 5.98x | 5.63% | 26.75B | |
| Average | 26.77x | 1.79x | 14.81x | 2.33% | 45.49B | |
| Weighted average by Cap. | 32.46x | 2.15x | 17.14x | 1.85% |
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
- 1803 Stock
- Valuation Shimizu Corporation
Select your edition
All financial news and data tailored to specific country editions
