Valuation Yamaha Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 21/08/2026 +04			5-day change	1st Jan Change
1,309.00 ^JPY	+1.04%		-3.50%	+19.82%

08-08	Yamaha Corporation, Q1 2027 Earnings Call, Aug 04, 2026
08-04	Yamaha Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	917,758	871,014	546,212	523,994	485,207	575,825	-	-
Change	-	-5.09%	-37.29%	-4.07%	-7.4%	18.68%	-	-
Enterprise Value (EV) ¹	768,808	784,795	462,558	444,132	392,908	469,083	463,988	435,256
Change	-	2.08%	-41.06%	-3.98%	-11.53%	19.39%	-1.09%	-6.19%
P/E	24.9x	22.9x	18.6x	41.9x	20.9x	17x	17.3x	14.9x
PBR	2.21x	1.9x	1.06x	1.17x	1.01x	1.14x	1.12x	1.05x
PEG	-	6.31x	-0.9x	-0.8x	0.2x	0.4x	-9.27x	1x
Capitalization / Revenue	2.25x	1.93x	1.18x	1.13x	1.04x	1.18x	1.15x	1.11x
EV / Revenue	1.88x	1.74x	1x	0.96x	0.84x	0.96x	0.92x	0.84x
EV / EBITDA	11.5x	11.9x	10.8x	10.5x	7.89x	7.32x	7.42x	6.26x
EV / EBIT	15.6x	16.9x	16x	21.5x	13.4x	12.8x	10.9x	9.07x
EV / FCF	9.64x	-21.6x	22.1x	13.7x	12.4x	12.6x	14.7x	11.8x
FCF Yield	10.4%	-4.64%	4.52%	7.28%	8.05%	7.94%	6.79%	8.47%
Dividend per Share ²	22	22	24.67	25.33	26	26.86	28	29.33
Rate of return	1.23%	1.3%	2.27%	2.19%	2.36%	2.05%	2.14%	2.24%
EPS ²	71.6	74.2	58.56	27.58	52.7	77.17	75.73	87.57
Distribution rate	30.7%	29.6%	42.1%	91.9%	49.3%	34.8%	37%	33.5%
Net sales ¹	408,200	451,400	462,866	462,080	465,330	488,471	501,814	520,033
EBITDA ¹	66,634	65,754	42,799	42,190	49,808	64,100	62,560	69,500
EBIT ¹	49,300	46,500	28,999	20,695	29,274	36,750	42,383	47,980
Net income ¹	37,300	38,200	29,642	13,351	23,720	33,767	32,986	37,767
Net Debt ¹	-148,950	-86,219	-83,654	-79,862	-92,299	-106,742	-111,837	-140,569
Reference price ²	1,783.33	1,696.67	1,087.00	1,156.50	1,103.00	1,309.00	1,309.00	1,309.00
Nbr of stocks (in thousands)	514,631	513,368	502,495	453,086	439,897	439,897	-	-
Announcement Date	11/05/22	09/05/23	08/05/24	08/05/25	11/05/26	-	-	-

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.($)
YAMAHA CORPORATION	16.96x	0.96x	7.32x	2.05%	3.62B
ROLAND CORPORATION	11.63x	1.02x	6.81x	4.4%	642M
Average	14.30x	0.99x	7.06x	3.23%	2.13B
Weighted average by Cap.	16.16x	0.97x	7.24x	2.41%