|
Delayed
Japan Exchange
09:34:27 09/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 58,130.00 JPY | +5.14% |
|
-7.32% | +6.72% |
| 09-10 | SMC Completes 50 Billion Yen Share Repurchase Program | MT |
| 09-10 | Tranche Update on SMC Corporation's Equity Buyback Plan announced on May 14, 2026. | CI |
Company Valuation: SMC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,498,029 | 4,517,820 | 5,444,322 | 3,382,361 | 3,780,140 | 3,476,015 | - | - |
| Change | - | 0.44% | 20.51% | -37.87% | 11.76% | -8.05% | - | - |
| Enterprise Value (EV) 1 | 3,812,519 | 3,906,510 | 4,946,102 | 2,731,623 | 3,121,362 | 2,794,420 | 2,742,951 | 2,656,821 |
| Change | - | 2.47% | 26.61% | -44.77% | 14.27% | -10.47% | -1.84% | -3.14% |
| P/E | 23.5x | 20.3x | 30.7x | 21.7x | 22.7x | 15.9x | 14.8x | 14.2x |
| PBR | 2.89x | 2.65x | 2.89x | 1.75x | 1.79x | 1.57x | 1.47x | 1.38x |
| PEG | - | 1.1x | -1.6x | -1.9x | 2.84x | 0.5x | 2.08x | 3.42x |
| Capitalization / Revenue | 6.18x | 5.48x | 7.01x | 4.27x | 4.49x | 3.22x | 2.94x | 2.84x |
| EV / Revenue | 5.24x | 4.74x | 6.37x | 3.45x | 3.7x | 2.59x | 2.32x | 2.17x |
| EV / EBITDA | 15.3x | 13.8x | 21.5x | 12.2x | 13.3x | 8.32x | 7.48x | 7x |
| EV / EBIT | 16.7x | 15.1x | 25.2x | 14.4x | 16.4x | 10.3x | 9.21x | 8.67x |
| EV / FCF | 95.6x | 269x | -147x | 11.8x | 38.3x | 16.6x | 14.5x | 12.4x |
| FCF Yield | 1.05% | 0.37% | -0.68% | 8.49% | 2.61% | 6.02% | 6.9% | 8.07% |
| Dividend per Share 2 | 750 | 900 | 950 | 1,000 | 1,000 | 1,048 | 1,158 | 1,219 |
| Rate of return | 1.09% | 1.29% | 1.12% | 1.88% | 1.67% | 1.89% | 2.09% | 2.21% |
| EPS 2 | 2,924 | 3,445 | 2,767 | 2,445 | 2,640 | 3,480 | 3,727 | 3,882 |
| Distribution rate | 25.7% | 26.1% | 34.3% | 40.9% | 37.9% | 30.1% | 31.1% | 31.4% |
| Net sales 1 | 727,397 | 824,772 | 776,873 | 792,108 | 842,500 | 1,080,460 | 1,182,743 | 1,226,083 |
| EBITDA 1 | 248,414 | 283,967 | 229,581 | 224,552 | 235,300 | 335,861 | 366,488 | 379,522 |
| EBIT 1 | 227,857 | 258,200 | 196,226 | 190,244 | 190,500 | 270,724 | 297,760 | 306,274 |
| Net income 1 | 192,991 | 224,609 | 178,321 | 156,344 | 167,300 | 218,658 | 233,022 | 241,028 |
| Net Debt 1 | -685,510 | -611,310 | -498,220 | -650,738 | -658,778 | -681,594 | -733,064 | -819,193 |
| Reference price 2 | 68,840.00 | 69,830.00 | 84,830.00 | 53,070.00 | 59,870.00 | 55,290.00 | 55,290.00 | 55,290.00 |
| Nbr of stocks (in thousands) | 65,340 | 64,697 | 64,179 | 63,734 | 63,139 | 62,869 | - | - |
| Announcement Date | 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.89x | 2.59x | 8.32x | 1.89% | 21.95B | |
| 29.55x | 5.08x | 18.11x | 0.9% | 116B | |
| 30.46x | 4.77x | 18.2x | 1.76% | 87.19B | |
| 30.31x | 3.48x | 19.96x | 0.68% | 67.45B | |
| 41.64x | 6.51x | 28.68x | 1.84% | 60.8B | |
| 31.18x | 6.44x | 18.86x | -.--% | 46.33B | |
| 22.84x | 1.96x | 14.13x | 2.06% | 33.24B | |
| 23.38x | 4.3x | 16.22x | 0.1% | 31.87B | |
| 21.93x | 4.17x | 14.33x | 2.73% | 31.03B | |
| 22.44x | 3.25x | 13.99x | 1.04% | 27.11B | |
| Average | 26.96x | 4.25x | 17.08x | 1.3% | 52.27B | |
| Weighted average by Cap. | 29.15x | 4.61x | 18.44x | 1.23% |
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
