|
Delayed
Japan Exchange
06:41:11 20/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 4,529.00 JPY | +1.21% |
|
-1.03% | -2.27% |
| 08-19 | Canon to Launch 23 Billion Yen Share Buyback | MT |
| 07-30 | Sony pitches to buy Japanese lens maker Tamron | RE |
Company Valuation: Canon Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,929,211 | 2,899,801 | 3,575,836 | 4,871,959 | 4,070,674 | 3,800,791 | - | - |
| Change | - | -1% | 23.31% | 36.25% | -16.45% | -6.63% | - | - |
| Enterprise Value (EV) 1 | 2,749,080 | 2,944,208 | 3,588,005 | 4,889,024 | 4,430,852 | 4,108,025 | 4,022,559 | 3,937,078 |
| Change | - | 7.1% | 21.87% | 36.26% | -9.37% | -7.29% | -2.08% | -2.13% |
| P/E | 13.6x | 12.1x | 13.7x | 31.2x | 12.6x | 11.9x | 11.1x | 10.4x |
| PBR | 1.02x | 0.93x | 1.07x | 1.48x | 1.17x | 1.09x | 1.03x | 0.97x |
| PEG | - | 0.8x | 1.2x | -0.8x | 0x | 5.57x | 1.48x | 1.49x |
| Capitalization / Revenue | 0.83x | 0.72x | 0.86x | 1.08x | 0.88x | 0.8x | 0.77x | 0.75x |
| EV / Revenue | 0.78x | 0.73x | 0.86x | 1.08x | 0.96x | 0.86x | 0.81x | 0.78x |
| EV / EBITDA | 5.46x | 5.08x | 5.84x | 9.49x | 6.38x | 5.9x | 5.58x | 5.2x |
| EV / EBIT | 9.75x | 8.33x | 9.56x | 17.5x | 9.73x | 8.98x | 8.17x | 7.56x |
| EV / FCF | 10x | 36x | 20.4x | 13.9x | 19.6x | 14.8x | 13.6x | 12.1x |
| FCF Yield | 9.96% | 2.78% | 4.9% | 7.17% | 5.11% | 6.74% | 7.38% | 8.25% |
| Dividend per Share 2 | 100 | 120 | 140 | 155 | 160 | 162.3 | 172.1 | 179.1 |
| Rate of return | 3.57% | 4.2% | 3.87% | 3% | 3.45% | 3.63% | 3.85% | 4% |
| EPS 2 | 205.4 | 236.7 | 264.2 | 165.5 | 367.5 | 375.3 | 403.4 | 431.7 |
| Distribution rate | 48.7% | 50.7% | 53% | 93.6% | 43.5% | 43.3% | 42.7% | 41.5% |
| Net sales 1 | 3,513,357 | 4,031,414 | 4,180,972 | 4,509,821 | 4,624,727 | 4,774,665 | 4,941,942 | 5,039,461 |
| EBITDA 1 | 503,164 | 579,891 | 614,042 | 515,219 | 694,626 | 696,423 | 721,458 | 757,817 |
| EBIT 1 | 281,918 | 353,399 | 375,366 | 279,754 | 455,390 | 457,617 | 492,169 | 520,567 |
| Net income 1 | 214,718 | 243,961 | 264,513 | 160,025 | 332,053 | 330,391 | 342,360 | 360,838 |
| Net Debt 1 | -180,131 | 44,407 | 12,169 | 17,065 | 360,178 | 307,234 | 221,768 | 136,287 |
| Reference price 2 | 2,801.00 | 2,855.50 | 3,620.00 | 5,161.00 | 4,633.00 | 4,475.00 | 4,475.00 | 4,475.00 |
| Nbr of stocks (in thousands) | 1,045,773 | 1,015,514 | 987,800 | 943,995 | 878,626 | 849,339 | - | - |
| Announcement Date | 1/27/22 A | 1/30/23 A | 1/30/24 A | 1/30/25 A | 1/29/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.99x | 0.86x | 5.93x | 3.61% | 23.94B | |
| 14.32x | - | - | 2.4% | 7.15B | |
| 13.2x | 0.46x | 5.53x | 2.77% | 5.65B | |
| 10.53x | 2.12x | 6.9x | 2.25% | 2.22B | |
| 10.44x | 0.46x | 4.87x | 2.83% | 1.97B | |
| 13.81x | 0.68x | 7.97x | 2.38% | 1.54B | |
| 14.85x | - | - | 1.77% | 1.01B | |
| 12.08x | - | - | 2.87% | 566M | |
| 28.47x | 0.6x | 5.86x | 1.77% | 345M | |
| Average | 14.41x | 0.86x | 6.17x | 2.52% | 4.93B | |
| Weighted average by Cap. | 12.63x | 0.85x | 5.95x | 3.1% |
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
- 7751 Stock
- Valuation Canon Inc.
Select your edition
All financial news and data tailored to specific country editions
