Valuation Keyence Corporation Thailand S.E.

Stocks

KEYENCE23

TH3932121306

Electronic Equipment & Parts

End-of-day quote Thailand S.E. 14/08/2026			5-day change	1st Jan Change
3.240 ^THB	+3.85%		+2.53%	+54.29%

08-04	Daiwa Upgrades Keyence to Outperform from Neutral; Price Target is 95,000 Yen	MT
07-29	Japan's Nikkei hits two-month low after chip rout	RE

Company Valuation: Keyence Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	13,290,446	14,612,193	17,289,660	14,777,076	14,328,389	21,259,749	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	48.38%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	19,531,398	19,316,236	19,037,069
Change	-	11.28%	18.18%	-16.09%	-5.34%	52.18%	-1.1%	-1.45%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	38x	33.9x	30.7x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	5.5x	4.95x	4.46x
PEG	-	2.1x	25.43x	4.73x	2.8x	1.5x	2.8x	2.9x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	14.8x	13.2x	12x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	13.6x	12x	10.7x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	24.8x	22x	19.7x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	25.5x	22.5x	20.1x
EV / FCF	47.2x	95x	111x	34.3x	108x	61.4x	44.7x	37.6x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.63%	2.24%	2.66%
Dividend per Share ²	200	300	300	350	550	637.9	735	833.3
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.73%	0.84%	0.95%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,308	2,582	2,858
Distribution rate	16%	20%	19.7%	21.3%	30%	27.6%	28.5%	29.2%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,439,711	1,614,004	1,777,039
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	786,128	879,492	968,484
EBIT ¹	418,045	498,914	495,014	549,775	595,759	766,198	859,045	947,276
Net income ¹	303,360	362,963	369,642	398,656	445,185	559,306	624,740	689,529
Net Debt ¹	-1,004,572	-940,458	-1,132,776	-1,219,234	-1,493,889	-1,728,351	-1,943,513	-2,222,679
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	87,660.00	87,660.00	87,660.00
Nbr of stocks (in thousands)	242,526	242,526	242,526	242,525	242,525	242,525	-	-
Announcement Date	4/27/22 A	4/27/23 A	4/25/24 A	4/25/25 A	4/24/26 A	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KEYENCE CORPORATION	37.99x	13.57x	24.85x	0.73%	134B
SHENGYI TECHNOLOGY CO.,LTD.	41.27x	8.3x	31.32x	1.31%	51.58B
FLEX LTD.	30.66x	1.41x	16.19x	-.--%	46.6B
TDK CORPORATION	25.12x	2.11x	10.08x	1.26%	38.29B
KYOCERA CORPORATION	33.57x	2.34x	16.22x	1.43%	31.89B
TELEDYNE TECHNOLOGIES INCORPORATED	32.52x	4.93x	19.69x	-.--%	31.51B
HEXAGON AB	10.72x	5.97x	16.66x	1.41%	26.87B
HALMA PLC	32.21x	4.93x	19.7x	0.72%	18.86B
ZEBRA TECHNOLOGIES CORPORATION	25.25x	3.21x	13.44x	-.--%	17.79B
Average	29.92x	5.20x	18.68x	0.76%	44.11B
Weighted average by Cap.	32.83x	7.37x	20.83x	0.78%