Valuation SMC Corporation

Stocks

6273

JP3162600005

Industrial Machinery & Equipment

Market Closed - Japan Exchange Other stock markets 10:30:00 17/07/2026 +04			5-day change	1st Jan Change
69,230.00 ^JPY	-5.72%		-8.39%	+27.12%

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	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,498,029	4,504,091	5,444,322	3,382,361	3,780,140	4,352,411	-	-
Change	-	0.13%	20.88%	-37.87%	11.76%	15.14%	-	-
Enterprise Value (EV) ¹	3,812,519	3,892,781	4,946,102	2,731,623	3,121,362	3,678,091	3,642,715	3,574,754
Change	-	2.11%	27.06%	-44.77%	14.27%	17.84%	-0.96%	-1.87%
P/E	23.5x	20.3x	30.7x	21.7x	22.7x	23.9x	21.8x	20.5x
PBR	2.89x	2.65x	2.89x	1.75x	1.79x	2.03x	1.93x	1.82x
PEG	-	1.1x	-1.6x	-1.9x	2.84x	2.46x	2.3x	3.04x
Capitalization / Revenue	6.18x	5.46x	7.01x	4.27x	4.49x	4.41x	4.05x	3.86x
EV / Revenue	5.24x	4.72x	6.37x	3.45x	3.7x	3.72x	3.39x	3.17x
EV / EBITDA	15.3x	13.7x	21.5x	12.2x	13.3x	12.5x	11.4x	10.6x
EV / EBIT	16.7x	15.1x	25.2x	14.4x	16.4x	16x	14.3x	13.4x
EV / FCF	95.6x	268x	-147x	11.8x	38.3x	30.9x	23.5x	21.7x
FCF Yield	1.05%	0.37%	-0.68%	8.49%	2.61%	3.24%	4.26%	4.6%
Dividend per Share ²	750	900	950	1,000	1,000	1,056	1,157	1,210
Rate of return	1.09%	1.29%	1.12%	1.88%	1.67%	1.52%	1.67%	1.75%
EPS ²	2,924	3,445	2,767	2,445	2,640	2,896	3,171	3,385
Distribution rate	25.7%	26.1%	34.3%	40.9%	37.9%	36.5%	36.5%	35.7%
Net sales ¹	727,397	824,772	776,873	792,108	842,500	987,779	1,075,518	1,126,808
EBITDA ¹	248,414	283,967	229,581	224,552	235,300	294,293	319,005	336,826
EBIT ¹	227,857	258,200	196,226	190,244	190,500	230,421	254,194	266,615
Net income ¹	192,991	224,609	178,321	156,344	167,300	183,378	200,441	210,860
Net Debt ¹	-685,510	-611,310	-498,220	-650,738	-658,778	-674,320	-709,696	-777,657
Reference price ²	68,840.00	69,830.00	84,830.00	53,070.00	59,870.00	69,230.00	69,230.00	69,230.00
Nbr of stocks (in thousands)	65,340	64,501	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

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	23.9x	3.72x	12.5x	1.52%	26.81B
PARKER-HANNIFIN CORPORATION	35.01x	6.02x	22.33x	0.77%	120B
FANUC CORPORATION	31.02x	5.73x	19.81x	1.95%	38.15B
INGERSOLL RAND INC.	34.34x	4.39x	16.19x	0.1%	32.18B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.04x	1.74x	12.77x	2.31%	29.91B
XYLEM INC.	26.85x	3.23x	14.07x	1.42%	29.18B
DOVER CORPORATION	23.62x	3.46x	14.93x	1%	28.84B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	112.3x	38.8x	90.97x	0.34%	26.36B
ALFA LAVAL AB	25.9x	3.35x	16.01x	1.75%	24B
SNAP-ON INCORPORATED	20.69x	4.22x	14.63x	2.42%	21.29B
Average	35.47x	7.46x	23.42x	1.36%	37.69B
Weighted average by Cap.	35.16x	6.95x	22.85x	1.2%