Valuation Keyence Corporation Deutsche Boerse AG

Stocks

KEE

JP3236200006

Electronic Equipment & Parts

Market Closed - Deutsche Boerse AG 19:37:58 10/09/2026 +03			Pre-market 08:17:02
421.50 ^EUR	-1.15%		422.25	+0.18%

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	18,553,169	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	29.49%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	16,824,818	16,609,656	16,330,490
Change	-	11.28%	18.18%	-16.09%	-5.34%	31.09%	-1.28%	-1.68%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	32.8x	29.3x	26.4x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	4.79x	4.3x	3.87x
PEG	-	2.1x	25.43x	4.73x	2.8x	1.2x	2.5x	2.4x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	12.8x	11.4x	10.3x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	11.6x	10.2x	9.1x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	21.2x	18.7x	16.7x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	21.7x	19.1x	17x
EV / FCF	47.2x	95x	111x	34.3x	108x	52.1x	37.1x	30.9x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.92%	2.69%	3.24%
Dividend per Share ²	200	300	300	350	550	641.4	738.6	837.5
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.84%	0.97%	1.09%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,333	2,611	2,895
Distribution rate	16%	20%	19.7%	21.3%	30%	27.5%	28.3%	28.9%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,450,073	1,626,631	1,793,936
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	794,109	888,458	980,493
EBIT ¹	418,045	498,914	495,014	549,775	595,759	774,178	868,007	959,276
Net income ¹	303,360	362,963	369,642	398,656	445,185	565,408	631,574	698,587
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	76,500.00	76,500.00	76,500.00
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

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.($)
KEYENCE CORPORATION	32.7x	11.57x	21.12x	0.84%	120B
SHENGYI TECHNOLOGY CO.,LTD.	47.86x	7.97x	34.68x	1.54%	53.19B
FLEX LTD.	27.38x	1.27x	14.42x	-.--%	39.9B
TDK CORPORATION	20.98x	1.77x	8.7x	1.46%	35.13B
KYOCERA CORPORATION	28.49x	2.01x	13.96x	1.64%	29.24B
TELEDYNE TECHNOLOGIES INCORPORATED	28.48x	4.34x	17.31x	-.--%	27.65B
HEXAGON AB	10.38x	5.82x	16.14x	1.44%	26B
HALMA PLC	32.26x	4.92x	19.68x	0.71%	18.33B
ZEBRA TECHNOLOGIES CORPORATION	23.29x	2.97x	12.44x	-.--%	16.28B
Average	27.98x	4.74x	17.61x	0.85%	40.69B
Weighted average by Cap.	30.52x	6.55x	19.50x	0.91%