Valuation SMC Corporation

Stocks

6273

JP3162600005

Industrial Machinery & Equipment

Market Closed - Japan Exchange Other stock markets 10:30:00 30/06/2026 +04			5-day change	1st Jan Change
71,280.00 ^JPY	+1.18%		-3.99%	+30.89%

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	4,500,552	-	-
Change	-	5.85%	0.13%	20.88%	-37.87%	33.06%	-	-
Enterprise Value (EV) ¹	3,619,539	3,812,519	3,892,781	4,946,102	2,731,623	3,121,362	3,825,921	3,788,468
Change	-	5.33%	2.11%	27.06%	-44.77%	14.27%	-1.44%	-0.98%
P/E	35.1x	23.5x	20.3x	30.7x	21.7x	22.7x	24.8x	22.7x
PBR	3.09x	2.89x	2.65x	2.89x	1.75x	1.79x	2.11x	2.01x
PEG	-	0.4x	1.1x	-1.6x	-1.9x	2.84x	1.8x	2.49x
Capitalization / Revenue	7.7x	6.18x	5.46x	7.01x	4.27x	4.49x	4.57x	4.24x
EV / Revenue	6.56x	5.24x	4.72x	6.37x	3.45x	3.7x	3.88x	3.57x
EV / EBITDA	21.1x	15.3x	13.7x	21.5x	12.2x	13.3x	13.1x	12x
EV / EBIT	23.6x	16.7x	15.1x	25.2x	14.4x	16.4x	16.7x	15x
EV / FCF	18.7x	95.6x	268x	-147x	11.8x	38.3x	32.1x	24x
FCF Yield	5.36%	1.05%	0.37%	-0.68%	8.49%	2.61%	3.11%	4.17%
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%	1.5%	1.65%
EPS ²	1,832	2,924	3,445	2,767	2,445	2,640	2,873	3,135
Distribution rate	27.3%	25.7%	26.1%	34.3%	40.9%	37.9%	37.2%	37.6%
Net sales ¹	552,100	727,397	824,772	776,873	792,108	842,500	985,164	1,062,324
EBITDA ¹	171,800	248,414	283,967	229,581	224,552	235,300	293,038	316,367
EBIT ¹	153,300	227,857	258,200	196,226	190,244	190,500	229,285	252,052
Net income ¹	121,700	192,991	224,609	178,321	156,344	167,300	181,950	198,212
Net Debt ¹	-629,759	-685,510	-611,310	-498,220	-650,738	-658,778	-674,631	-712,085
Reference price ²	64,310.00	68,840.00	69,830.00	84,830.00	53,070.00	71,280.00	71,280.00	71,280.00
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

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SMC CORPORATION	27.86x	4.58x	16.4x	1.43%	27.47B
PARKER-HANNIFIN CORPORATION	35.41x	6.08x	22.62x	0.76%	122B
FANUC CORPORATION	40.92x	7x	26.2x	1.49%	40.63B
INGERSOLL RAND INC.	33.59x	4.32x	15.94x	0.11%	31.69B
DOVER CORPORATION	24.77x	3.61x	15.57x	0.95%	30.16B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.01x	1.73x	12.8x	2.31%	29.77B
INNIO N.V.	115.15x	7.86x	41.32x	-	28.74B
XYLEM INC.	25.62x	3.07x	13.38x	1.47%	27.75B
ALFA LAVAL AB	26.39x	3.4x	16.2x	1.73%	24.04B
WÄRTSILÄ OYJ	29.3x	2.54x	16.17x	1.86%	21.84B
Average	38.00x	4.42x	19.66x	1.35%	38.36B
Weighted average by Cap.	37.70x	4.94x	20.65x	1.17%