|
Delayed
Japan Exchange
09:30:00 13/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 24,910.00 JPY | +0.95% |
|
-8.57% | +56.08% |
| 08-11 | Jefferies Adjusts Horiba's Price Target to 35,000 Yen From 33,000 Yen, Keeps at Buy | MT |
| 08-07 | Horiba's H1 Attributable Profit Climbs 38%; Interim Dividend Declared | MT |
Company Valuation: HORIBA, Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 285,254 | 241,976 | 466,235 | 383,949 | 670,256 | 1,036,248 | - | - |
| Change | - | -15.17% | 92.68% | -17.65% | 74.57% | 54.6% | - | - |
| Enterprise Value (EV) 1 | 228,403 | 167,827 | 391,854 | 302,019 | 572,172 | 941,767 | 922,458 | 896,306 |
| Change | - | -26.52% | 133.49% | -22.93% | 89.45% | 64.6% | -2.05% | -2.84% |
| P/E | 13.4x | 7.1x | 11.6x | 11.4x | 18.1x | 20.4x | 17.1x | 15.5x |
| PBR | 1.4x | 1.01x | 1.65x | 1.22x | 1.93x | 2.75x | 2.47x | 2.24x |
| PEG | - | 0.1x | 0.6x | -0.7x | 1.7x | 0.6x | 0.9x | 1.5x |
| Capitalization / Revenue | 1.27x | 0.9x | 1.6x | 1.21x | 2.01x | 2.71x | 2.45x | 2.3x |
| EV / Revenue | 1.02x | 0.62x | 1.35x | 0.95x | 1.72x | 2.46x | 2.18x | 1.99x |
| EV / EBITDA | 5.42x | 2.96x | 6.6x | 4.95x | 8.64x | 10.9x | 9.14x | 8.08x |
| EV / EBIT | 7.13x | 3.66x | 8.29x | 6.25x | 10.8x | 13.2x | 10.8x | 9.53x |
| EV / FCF | 11.1x | 7.23x | 42x | 14.4x | 21.2x | 38.4x | 34.1x | 15.4x |
| FCF Yield | 9.02% | 13.8% | 2.38% | 6.93% | 4.71% | 2.6% | 2.93% | 6.48% |
| Dividend per Share 2 | 150 | 245 | 290 | 270 | 450 | 670 | 511.7 | 560 |
| Rate of return | 2.22% | 4.28% | 2.63% | 2.95% | 2.82% | 2.72% | 2.07% | 2.27% |
| EPS 2 | 505 | 807.1 | 953.7 | 799.4 | 883.5 | 1,208 | 1,442 | 1,589 |
| Distribution rate | 29.7% | 30.4% | 30.4% | 33.8% | 50.9% | 55.5% | 35.5% | 35.2% |
| Net sales 1 | 224,314 | 270,133 | 290,558 | 317,369 | 333,081 | 382,967 | 423,325 | 449,777 |
| EBITDA 1 | 42,109 | 56,754 | 59,393 | 60,993 | 66,220 | 86,450 | 100,942 | 110,879 |
| EBIT 1 | 32,046 | 45,843 | 47,296 | 48,340 | 53,040 | 71,350 | 85,295 | 94,086 |
| Net income 1 | 21,311 | 34,072 | 40,302 | 33,591 | 37,090 | 50,766 | 60,588 | 66,785 |
| Net Debt 1 | -56,851 | -74,149 | -74,381 | -81,930 | -98,084 | -94,481 | -113,790 | -139,943 |
| Reference price 2 | 6,760.00 | 5,730.00 | 11,030.00 | 9,152.00 | 15,960.00 | 24,675.00 | 24,675.00 | 24,675.00 |
| Nbr of stocks (in thousands) | 42,197 | 42,230 | 42,270 | 41,952 | 41,996 | 41,996 | - | - |
| Announcement Date | 2/14/22 A | 2/14/23 A | 2/14/24 A | 2/13/25 A | 2/12/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.43x | 2.46x | 10.89x | 2.72% | 6.51B | |
| 49x | 8.73x | 27.66x | -.--% | 60.58B | |
| 32.53x | 4.69x | 16.74x | 0.33% | 20.75B | |
| 305.31x | - | - | - | 18.17B | |
| 37.44x | 8.55x | 27.88x | 0.56% | 10.21B | |
| 170.08x | 14.01x | 75.48x | -.--% | 9.34B | |
| 34.07x | 3.85x | 18.78x | 0.28% | 8.03B | |
| 52.12x | 5.88x | 23.7x | - | 7.78B | |
| 7.58x | - | - | 7.1% | 7.1B | |
| Average | 78.73x | 6.88x | 28.73x | 1.57% | 16.5B | |
| Weighted average by Cap. | 81.01x | 7.61x | 27.75x | 0.68% |
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
- 6856 Stock
- Valuation HORIBA, Ltd.
Select your edition
All financial news and data tailored to specific country editions
