|
Delayed
Japan Exchange
07:55:10 19/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 25,395.00 JPY | -3.40% |
|
-2.38% | +7.20% |
| 08-03 | Hoya Begins Strategic Review of PENTAX Medical Endoscope Business | MT |
| 07-31 | Hoya Corporation Launches of A Strategic Review of the Medical Endoscope Business | CI |
Company Valuation: HOYA Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,121,819 | 5,171,784 | 6,568,676 | 5,751,253 | 8,941,378 | 8,794,386 | - | - |
| Change | - | 0.98% | 27.01% | -12.44% | 55.47% | -1.64% | - | - |
| Enterprise Value (EV) 1 | 4,724,015 | 4,790,478 | 6,072,753 | 5,254,569 | 8,409,527 | 8,324,806 | 8,303,084 | 8,279,727 |
| Change | - | 1.41% | 26.77% | -13.47% | 60.04% | -1.01% | -0.26% | -0.28% |
| P/E | 31.4x | 31x | 36.4x | 28.9x | 35.7x | 32.1x | 28.7x | 25.5x |
| PBR | 6.37x | 6.3x | 6.79x | 5.9x | 8.73x | 8.69x | 8.27x | 7.68x |
| PEG | - | 5.94x | 3.74x | 2.3x | 1.3x | 3.2x | 2.5x | 2x |
| Capitalization / Revenue | 7.74x | 7.15x | 8.61x | 6.64x | 9.43x | 8.45x | 7.87x | 7.29x |
| EV / Revenue | 7.14x | 6.62x | 7.96x | 6.07x | 8.87x | 8x | 7.43x | 6.86x |
| EV / EBITDA | 19.4x | 18.4x | 15.1x | 13.9x | 24.5x | 20.4x | 18.7x | 16.7x |
| EV / EBIT | 23.6x | 22.7x | 17.2x | 15.9x | 29.5x | 24.4x | 22x | 19.7x |
| EV / FCF | 29.4x | 31x | 32.5x | 30.2x | 39.5x | 33.4x | 32.7x | 29.3x |
| FCF Yield | 3.4% | 3.22% | 3.08% | 3.32% | 2.53% | 2.99% | 3.06% | 3.41% |
| Dividend per Share 2 | 110 | 110 | 110 | 160 | 295 | 325.5 | 365.2 | 414.8 |
| Rate of return | 0.78% | 0.76% | 0.59% | 0.95% | 1.11% | 1.24% | 1.39% | 1.58% |
| EPS 2 | 446.4 | 469.8 | 515.5 | 581.4 | 743.9 | 819.7 | 914.7 | 1,032 |
| Distribution rate | 24.6% | 23.4% | 21.3% | 27.5% | 39.7% | 39.7% | 39.9% | 40.2% |
| Net sales 1 | 661,466 | 723,582 | 762,610 | 866,032 | 947,749 | 1,040,427 | 1,117,620 | 1,206,773 |
| EBITDA 1 | 243,353 | 260,371 | 401,017 | 378,331 | 343,459 | 407,663 | 444,530 | 495,954 |
| EBIT 1 | 200,334 | 210,756 | 353,802 | 329,754 | 285,241 | 340,689 | 376,798 | 419,580 |
| Net income 1 | 164,507 | 168,638 | 181,377 | 202,101 | 253,085 | 271,723 | 300,993 | 334,576 |
| Net Debt 1 | -397,804 | -381,306 | -495,923 | -496,684 | -531,851 | -469,580 | -491,302 | -514,659 |
| Reference price 2 | 14,030.00 | 14,560.00 | 18,740.00 | 16,780.00 | 26,550.00 | 26,290.00 | 26,290.00 | 26,290.00 |
| Nbr of stocks (in thousands) | 365,062 | 355,205 | 350,516 | 342,745 | 336,775 | 334,514 | - | - |
| Announcement Date | 5/6/22 A | 5/8/23 A | 5/15/24 A | 5/1/25 A | 4/30/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.21x | 8.04x | 20.51x | 1.23% | 55.1B | |
| 31.66x | 4.27x | 16.53x | 2.33% | 195B | |
| 20.53x | 3.56x | 12.5x | 3.28% | 118B | |
| 17.11x | 0.2x | 12.38x | 0.76% | 60.33B | |
| 35.09x | 3.39x | 11.64x | 2.15% | 49.24B | |
| 35.58x | 6.26x | 19.65x | -.--% | 33.81B | |
| 45.39x | 1.3x | 11.86x | 0.17% | 29.94B | |
| 40.42x | 7.08x | 25.41x | 0.26% | 24.39B | |
| 20.47x | 3.13x | 11.48x | 1.42% | 23.82B | |
| 24.74x | 3.73x | 13.1x | 1.16% | 22.66B | |
| Average | 30.32x | 4.10x | 15.51x | 1.28% | 61.21B | |
| Weighted average by Cap. | 28.95x | 4.01x | 15.29x | 1.85% |
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
- 7741 Stock
- Valuation HOYA Corporation
Select your edition
All financial news and data tailored to specific country editions
