Valuation Sysmex Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 31/07/2026 +04			5-day change	1st Jan Change
1,599.00 ^JPY	-4.25%		+4.51%	+3.66%

07-22	Tranche Update on Sysmex Corporation's Equity Buyback Plan announced on March 5, 2026.	CI
07-17	Sysmex Corporation's Equity Buyback announced on March 5, 2026, has closed with 21,138,200 shares, representing 3.41% for ¥29,999.88 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,866,735	1,808,504	1,659,187	1,769,142	852,822	1,011,585	-	-
Change	-	-3.12%	-8.26%	6.63%	-51.79%	18.62%	-	-
Enterprise Value (EV) ¹	1,813,764	1,761,635	1,637,709	1,744,307	839,186	1,030,030	1,027,657	1,014,510
Change	-	-2.87%	-7.03%	6.51%	-51.89%	22.74%	-0.23%	-1.28%
P/E	42.3x	39.5x	33.6x	33x	24.1x	25.3x	20.7x	17.9x
PBR	5.36x	4.67x	3.84x	3.81x	1.68x	2x	1.9x	1.79x
PEG	-	10.48x	3.87x	3.85x	-0.7x	1.6x	0.9x	1.2x
Capitalization / Revenue	5.13x	4.41x	3.6x	3.48x	1.71x	1.89x	1.79x	1.69x
EV / Revenue	4.99x	4.29x	3.55x	3.43x	1.68x	1.92x	1.82x	1.7x
EV / EBITDA	19.1x	16.7x	14.3x	13.8x	8.54x	9.46x	8.38x	7.47x
EV / EBIT	26.9x	23.9x	20.9x	19.9x	16.2x	16.4x	13.6x	11.8x
EV / FCF	76.6x	103x	183x	48.8x	36.7x	28.6x	26.2x	22.2x
FCF Yield	1.31%	0.97%	0.55%	2.05%	2.73%	3.5%	3.81%	4.51%
Dividend per Share ²	25.33	27.33	28	32	38	38.67	40.3	43.03
Rate of return	0.85%	0.95%	1.05%	1.13%	2.78%	2.32%	2.41%	2.58%
EPS ²	70.29	72.94	79.27	86.07	56.89	66.13	80.86	93.33
Distribution rate	36%	37.5%	35.3%	37.2%	66.8%	58.5%	49.8%	46.1%
Net sales ¹	363,780	410,502	461,510	508,643	500,006	535,473	565,508	597,779
EBITDA ¹	94,847	105,486	114,270	126,616	98,268	108,857	122,609	135,875
EBIT ¹	67,416	73,679	78,382	87,583	51,831	62,913	75,615	86,082
Net income ¹	44,093	45,784	49,639	53,669	35,457	41,201	49,446	56,927
Net Debt ¹	-52,971	-46,869	-21,478	-24,835	-13,636	18,445	16,072	2,925
Reference price ²	2,974.33	2,881.00	2,661.50	2,837.00	1,368.50	1,670.00	1,670.00	1,670.00
Nbr of stocks (in thousands)	627,615	627,735	623,403	623,596	623,180	605,739	-	-
Announcement Date	12/05/22	11/05/23	09/05/24	14/05/25	14/05/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SYSMEX CORPORATION	25.25x	1.92x	9.46x	2.32%	6.34B
ABBOTT LABORATORIES	30.24x	4.11x	15.98x	2.44%	183B
MEDTRONIC PLC	19.42x	3.39x	11.94x	3.47%	110B
CENCORA, INC.	17.37x	0.19x	12.26x	0.76%	60.75B
HOYA CORPORATION	30.04x	7.29x	19x	1.33%	50.01B
BECTON, DICKINSON AND COMPANY	36.03x	3.22x	10.97x	2.37%	45.59B
MEDLINE INC.	37.5x	1.37x	12.06x	0.21%	33.08B
DEXCOM, INC.	30.28x	5.41x	17.22x	-.--%	28.76B
WEST PHARMACEUTICAL SERVICES, INC.	39.6x	6.94x	24.84x	0.27%	23.9B
STERIS PLC	24.62x	3.73x	13.08x	1.13%	22.53B
Average	29.03x	3.76x	14.68x	1.43%	56.34B
Weighted average by Cap.	27.74x	3.74x	14.67x	1.95%