Valuation Azbil Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 25/09/2026 +03			5-day change	1st Jan Change
1,479.00 ^JPY	+0.99%		+1.96%	+3.97%

08-06	Azbil's Fiscal Q1 Attributable Profit Climbs 1.5%	MT
08-06	Azbil Corporation Provides Consolidated Earnings Guidance for the First Half and Full Year of 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	561,475	482,010	552,561	594,441	687,483	736,650	-	-
Change	-	-14.15%	14.64%	7.58%	15.65%	7.15%	-	-
Enterprise Value (EV) ¹	480,067	410,778	482,035	505,028	597,116	659,733	637,995	671,626
Change	-	-14.43%	17.35%	4.77%	18.23%	10.49%	-3.29%	5.27%
P/E	27.1x	21.5x	18.4x	14.8x	17.9x	20.2x	18.9x	18.2x
PBR	2.8x	2.38x	2.5x	2.51x	2.72x	3.06x	3.02x	2.74x
PEG	-	1.9x	0.5x	0.4x	-6.34x	-6.25x	2.8x	4.56x
Capitalization / Revenue	2.19x	1.73x	1.9x	1.98x	2.3x	2.31x	2.24x	2.17x
EV / Revenue	1.87x	1.48x	1.66x	1.68x	2x	2.07x	1.94x	1.98x
EV / EBITDA	14.5x	11.3x	11.2x	10.5x	11x	8.64x	7.86x	11.3x
EV / EBIT	17x	13.1x	13.1x	12.2x	12.6x	12.8x	12.1x	11.9x
EV / FCF	78.3x	36.9x	19.1x	11x	13.4x	21.5x	18.1x	17.6x
FCF Yield	1.28%	2.71%	5.22%	9.11%	7.45%	4.66%	5.51%	5.69%
Dividend per Share ²	15	16.5	19	24	32	50	37.33	54.5
Rate of return	1.47%	1.83%	1.81%	2.08%	2.36%	3.38%	2.52%	3.68%
EPS ²	37.7	42.07	57.1	77.96	75.76	73.31	78.26	81.39
Distribution rate	39.8%	39.2%	33.3%	30.8%	42.2%	68.2%	47.7%	67%
Net sales ¹	256,551	278,406	290,938	300,378	298,930	318,469	329,298	339,246
EBITDA ¹	33,078	36,205	42,885	48,200	54,365	76,390	81,182	59,300
EBIT ¹	28,231	31,251	36,841	41,486	47,304	51,405	52,734	56,403
Net income ¹	20,784	22,602	30,207	40,955	38,565	37,875	39,357	41,405
Net Debt ¹	-81,408	-71,232	-70,526	-89,413	-90,367	-76,917	-98,655	-65,024
Reference price ²	1,022.50	902.50	1,048.50	1,151.50	1,354.00	1,479.00	1,479.00	1,479.00
Nbr of stocks (in thousands)	549,119	534,083	527,002	516,232	507,743	498,073	-	-
Announcement Date	5/13/22 A	5/12/23 A	5/13/24 A	5/13/25 A	5/13/26 A	-	-	-

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.($)
AZBIL CORPORATION	20.17x	2.07x	8.64x	3.38%	4.68B
SIEMENS AG	25.52x	3.05x	16.67x	2.02%	244B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.17x	1.75x	7.94x	3.61%	205B
SCHNEIDER ELECTRIC SE	30.6x	3.92x	18.12x	1.6%	186B
EATON CORPORATION PLC	39.26x	5.78x	24.38x	1%	171B
DELTA ELECTRONICS, INC.	46.61x	6.26x	28.04x	1.06%	156B
DELTA ELECTRONICS (THAILAND)	94.39x	11.71x	66.99x	0.33%	98.2B
VERTIV HOLDINGS CO.	41.92x	6.89x	27.71x	0.1%	97.51B
EMERSON ELECTRIC CO.	32.42x	5.22x	18.16x	1.4%	88.26B
AMETEK, INC.	34.22x	7.37x	23.14x	0.54%	57.48B
Average	37.93x	5.40x	23.98x	1.5%	130.83B
Weighted average by Cap.	36.00x	4.98x	22.83x	1.59%