|
Market Closed -
Japan Exchange
10:30:00 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,901.00 JPY | +2.54% |
|
+2.23% | +23.24% |
| 08-12 | Sysmex Corporation, Q1 2027 Earnings Call, Aug 07, 2026 | |
| 08-10 | Tokai Tokyo Securities Upgrades Sysmex to Outperform from Neutral; Price Target is 1,850 Yen | MT |
Company Valuation: Sysmex Corporation
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 | 1,150,494 | - | - |
| Change | - | -3.12% | -8.26% | 6.63% | -51.79% | 34.9% | - | - |
| Enterprise Value (EV) 1 | 1,813,764 | 1,761,635 | 1,637,709 | 1,744,307 | 839,186 | 1,171,630 | 1,171,100 | 1,164,886 |
| Change | - | -2.87% | -7.03% | 6.51% | -51.89% | 39.62% | -0.05% | -0.53% |
| P/E | 42.3x | 39.5x | 33.6x | 33x | 24.1x | 28.8x | 23.2x | 20x |
| PBR | 5.36x | 4.67x | 3.84x | 3.81x | 1.68x | 2.29x | 2.17x | 2.04x |
| PEG | - | 10.48x | 3.87x | 3.85x | -0.7x | 1.8x | 1x | 1.2x |
| Capitalization / Revenue | 5.13x | 4.41x | 3.6x | 3.48x | 1.71x | 2.1x | 1.99x | 1.89x |
| EV / Revenue | 4.99x | 4.29x | 3.55x | 3.43x | 1.68x | 2.14x | 2.03x | 1.91x |
| EV / EBITDA | 19.1x | 16.7x | 14.3x | 13.8x | 8.54x | 10.7x | 9.41x | 8.48x |
| EV / EBIT | 26.9x | 23.9x | 20.9x | 19.9x | 16.2x | 18.6x | 15.3x | 13.2x |
| EV / FCF | 76.6x | 103x | 183x | 48.8x | 36.7x | 41.6x | 27.8x | 24.3x |
| FCF Yield | 1.31% | 0.97% | 0.55% | 2.05% | 2.73% | 2.4% | 3.6% | 4.11% |
| Dividend per Share 2 | 25.33 | 27.33 | 28 | 32 | 38 | 40.44 | 42.02 | 44.79 |
| Rate of return | 0.85% | 0.95% | 1.05% | 1.13% | 2.78% | 2.13% | 2.21% | 2.36% |
| EPS 2 | 70.29 | 72.94 | 79.27 | 86.07 | 56.89 | 65.97 | 81.99 | 95.23 |
| Distribution rate | 36% | 37.5% | 35.3% | 37.2% | 66.8% | 61.3% | 51.3% | 47% |
| Net sales 1 | 363,780 | 410,502 | 461,510 | 508,643 | 500,006 | 547,521 | 576,793 | 608,322 |
| EBITDA 1 | 94,847 | 105,486 | 114,270 | 126,616 | 98,268 | 109,564 | 124,492 | 137,342 |
| EBIT 1 | 67,416 | 73,679 | 78,382 | 87,583 | 51,831 | 62,907 | 76,629 | 88,030 |
| Net income 1 | 44,093 | 45,784 | 49,639 | 53,669 | 35,457 | 40,725 | 49,789 | 57,654 |
| Net Debt 1 | -52,971 | -46,869 | -21,478 | -24,835 | -13,636 | 21,136 | 20,606 | 14,392 |
| Reference price 2 | 2,974.33 | 2,881.00 | 2,661.50 | 2,837.00 | 1,368.50 | 1,901.00 | 1,901.00 | 1,901.00 |
| Nbr of stocks (in thousands) | 627,615 | 627,735 | 623,403 | 623,596 | 623,180 | 605,205 | - | - |
| Announcement Date | 12/05/22 | 11/05/23 | 09/05/24 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.81x | 2.14x | 10.69x | 2.13% | 7.31B | |
| 28.7x | 3.97x | 15.34x | 2.54% | 175B | |
| 18.75x | 3.44x | 12.31x | 3.18% | 113B | |
| 16.81x | 0.2x | 12.34x | 0.77% | 58.57B | |
| 35.42x | 3.42x | 11.72x | 2.13% | 50.07B | |
| 28.64x | 7.07x | 18.26x | 1.4% | 49.92B | |
| 34.72x | 6.1x | 19.16x | -.--% | 32.69B | |
| 45.51x | 1.29x | 11.97x | 0.21% | 30.44B | |
| 43.2x | 7.58x | 27.18x | 0.24% | 26.07B | |
| 54.38x | 7.25x | 23.3x | 0.39% | 23.55B | |
| Average | 33.49x | 4.25x | 16.23x | 1.3% | 56.73B | |
| Weighted average by Cap. | 29.05x | 3.96x | 15.21x | 1.88% |
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
- 6869 Stock
- Valuation Sysmex Corporation
Select your edition
All financial news and data tailored to specific country editions
