Valuation Yamaha Corporation Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 22:19:24 11/06/2026 +04			5-day change	1st Jan Change
6.042 ^EUR	+4.14%		-2.55%	-0.61%

05-19	Yamaha Corporation, 2026 Earnings Call, May 11, 2026
05-11	Yamaha FY26 EPS Gains on Steady Revenue; Upside Forecast for FY27	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,056,555	917,758	871,014	546,212	523,994	483,227	-	-
Change	-	-13.14%	-5.09%	-37.29%	-4.07%	-7.78%	-	-
Enterprise Value (EV) ¹	955,738	768,808	784,795	462,558	444,132	392,908	393,482	376,625
Change	-	-19.56%	2.08%	-41.06%	-3.98%	-11.53%	-3.25%	-4.28%
P/E Ratio	39.7x	24.9x	22.9x	18.6x	41.9x	20.9x	15.8x	14.2x
PBR	2.67x	2.21x	1.9x	1.06x	1.17x	1.01x	1x	0.97x
PEG	-	0.6x	6.31x	-0.9x	-0.8x	0.2x	0.6x	1.3x
Capitalization / Revenue	2.84x	2.25x	1.93x	1.18x	1.13x	1.04x	1.02x	0.99x
EV / Revenue	2.57x	1.88x	1.74x	1x	0.96x	0.84x	0.83x	0.77x
EV / EBITDA	18.3x	11.5x	11.9x	10.8x	10.5x	7.89x	6.37x	6.03x
EV / EBIT	27.3x	15.6x	16.9x	16x	21.5x	13.4x	9.89x	8.93x
EV / FCF	18.2x	9.64x	-21.6x	22.1x	13.7x	12.4x	12x	11.2x
FCF Yield	5.49%	10.4%	-4.64%	4.52%	7.28%	8.05%	8.35%	8.95%
Dividend per Share ²	22	22	22	24.67	25.33	26	27	28.48
Rate of return	1.1%	1.23%	1.3%	2.27%	2.19%	2.36%	2.46%	2.59%
EPS ²	50.47	71.6	74.2	58.56	27.58	52.7	69.47	77.09
Distribution rate	43.6%	30.7%	29.6%	42.1%	91.9%	49.3%	38.9%	36.9%
Net sales ¹	372,600	408,200	451,400	462,866	462,080	465,330	474,983	489,217
EBITDA ¹	52,095	66,634	65,754	42,799	42,190	49,808	61,800	62,467
EBIT ¹	35,000	49,300	46,500	28,999	20,695	29,274	39,767	42,180
Net income ¹	26,600	37,300	38,200	29,642	13,351	23,720	30,067	33,271
Net Debt ¹	-100,817	-148,950	-86,219	-83,654	-79,862	-92,299	-89,745	-106,602
Reference price ²	2,003.33	1,783.33	1,696.67	1,087.00	1,156.50	1,098.50	1,098.50	1,098.50
Nbr of stocks (in thousands)	527,399	514,631	513,368	502,495	453,086	439,897	-	-
Announcement Date	10/05/21	11/05/22	09/05/23	08/05/24	08/05/25	11/05/26	-	-