|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 75,800.00 JPY | +4.29% |
|
+5.82% | +39.18% |
| 06-11 | Japan governance reforms set to prise open $1.8 trillion cash hoard | RE |
| 06-04 | SMC's Growth Story, Missing Profits |  |
Company Valuation: SMC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,249,298 | 4,498,029 | 4,504,091 | 5,444,322 | 3,382,361 | 4,785,941 | - | - |
| Change | - | 5.85% | 0.13% | 20.88% | -37.87% | 41.5% | - | - |
| Enterprise Value (EV) 1 | 3,619,539 | 3,812,519 | 3,892,781 | 4,946,102 | 2,731,623 | 3,121,362 | 4,111,621 | 4,076,245 |
| Change | - | 5.33% | 2.11% | 27.06% | -44.77% | 14.27% | -1.34% | -0.86% |
| P/E | 35.1x | 23.5x | 20.3x | 30.7x | 21.7x | 22.7x | 26.3x | 24.1x |
| PBR | 3.09x | 2.89x | 2.65x | 2.89x | 1.75x | 1.79x | 2.24x | 2.14x |
| PEG | - | 0.4x | 1.1x | -1.6x | -1.9x | 2.84x | 1.9x | 2.6x |
| Capitalization / Revenue | 7.7x | 6.18x | 5.46x | 7.01x | 4.27x | 4.49x | 4.85x | 4.48x |
| EV / Revenue | 6.56x | 5.24x | 4.72x | 6.37x | 3.45x | 3.7x | 4.17x | 3.82x |
| EV / EBITDA | 21.1x | 15.3x | 13.7x | 21.5x | 12.2x | 13.3x | 14x | 12.8x |
| EV / EBIT | 23.6x | 16.7x | 15.1x | 25.2x | 14.4x | 16.4x | 17.9x | 16.1x |
| EV / FCF | 18.7x | 95.6x | 268x | -147x | 11.8x | 38.3x | 34.5x | 26.2x |
| FCF Yield | 5.36% | 1.05% | 0.37% | -0.68% | 8.49% | 2.61% | 2.9% | 3.81% |
| Dividend per Share 2 | 500 | 750 | 900 | 950 | 1,000 | 1,000 | 1,068 | 1,178 |
| Rate of return | 0.78% | 1.09% | 1.29% | 1.12% | 1.88% | 1.67% | 1.41% | 1.55% |
| EPS 2 | 1,832 | 2,924 | 3,445 | 2,767 | 2,445 | 2,640 | 2,880 | 3,148 |
| Distribution rate | 27.3% | 25.7% | 26.1% | 34.3% | 40.9% | 37.9% | 37.1% | 37.4% |
| Net sales 1 | 552,100 | 727,397 | 824,772 | 776,873 | 792,108 | 842,500 | 986,235 | 1,067,324 |
| EBITDA 1 | 171,800 | 248,414 | 283,967 | 229,581 | 224,552 | 235,300 | 293,946 | 317,598 |
| EBIT 1 | 153,300 | 227,857 | 258,200 | 196,226 | 190,244 | 190,500 | 229,893 | 253,052 |
| Net income 1 | 121,700 | 192,991 | 224,609 | 178,321 | 156,344 | 167,300 | 182,371 | 198,955 |
| Net Debt 1 | -629,759 | -685,510 | -611,310 | -498,220 | -650,738 | -658,778 | -674,320 | -709,696 |
| Reference price 2 | 64,310.00 | 68,840.00 | 69,830.00 | 84,830.00 | 53,070.00 | 75,800.00 | 75,800.00 | 75,800.00 |
| Nbr of stocks (in thousands) | 66,075 | 65,340 | 64,501 | 64,179 | 63,734 | 63,139 | - | - |
| Announcement Date | 14/05/21 | 13/05/22 | 15/05/23 | 14/05/24 | 14/05/25 | 14/05/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.98x | 4.99x | 17.84x | 1.33% | 29.67B | |
| 35.38x | 6.07x | 22.6x | 0.76% | 121B | |
| 34.89x | 6.54x | 22.43x | 1.73% | 43.04B | |
| 33.36x | 4.3x | 15.88x | 0.11% | 31.54B | |
| 21.17x | 1.75x | 12.91x | 2.3% | 30B | |
| 23.63x | 3.45x | 14.88x | 1% | 28.78B | |
| 25.92x | 3.11x | 13.54x | 1.45% | 28.08B | |
| 113.27x | 7.7x | 40.51x | - | 27.71B | |
| 27.36x | 3.53x | 16.82x | 1.66% | 25.23B | |
| 48.14x | 11.44x | 36.06x | 0.77% | 24.03B | |
| Average | 39.31x | 5.29x | 21.35x | 1.24% | 38.95B | |
| Weighted average by Cap. | 37.92x | 5.44x | 21.43x | 1.13% |
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
- 6273 Stock
- Valuation SMC Corporation
Select your edition
All financial news and data tailored to specific country editions
