Valuation Keyence Corporation Deutsche Boerse AG

Stocks

KEE

JP3236200006

Electronic Equipment & Parts

Real-time Estimate Tradegate Other stock markets 09:42:43 10/07/2026 +03			5-day change	1st Jan Change
416.05 ^EUR	+0.16%		-5.89%	+32.21%

05:33am	Japan's Nikkei rises 2% on AI rally as pension asset shift hopes lift yen, bonds	RE
07-06	Japan's Topix rises on oil price drop, Nikkei weighed down by tech	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	18,334,898	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	27.96%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	16,583,664	16,388,550	16,085,316
Change	-	11.28%	18.18%	-16.09%	-5.34%	29.21%	-1.18%	-1.85%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	35.6x	32.2x	28.9x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	4.81x	4.39x	3.98x
PEG	-	2.1x	25.43x	4.73x	2.8x	2.3x	3x	2.6x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	13.5x	12.3x	11.1x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	12.2x	11x	9.78x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	22.8x	20.4x	18.1x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	23.5x	20.9x	18.6x
EV / FCF	47.2x	95x	111x	34.3x	108x	37.7x	32.4x	28.9x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	2.65%	3.09%	3.46%
Dividend per Share ²	200	300	300	350	550	603.6	707.9	759.2
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.8%	0.94%	1%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,123	2,350	2,615
Distribution rate	16%	20%	19.7%	21.3%	30%	28.4%	30.1%	29%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,354,802	1,493,192	1,644,824
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	726,396	802,333	887,904
EBIT ¹	418,045	498,914	495,014	549,775	595,759	706,880	782,303	867,001
Net income ¹	303,360	362,963	369,642	398,656	445,185	514,078	568,353	630,900
Net Debt ¹	-1,004,572	-940,458	-1,132,776	-1,219,234	-1,493,889	-1,751,234	-1,946,349	-2,249,583
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	75,600.00	75,600.00	75,600.00
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.($)
SHENGYI TECHNOLOGY CO.,LTD.	65.41x	9.56x	45.99x	1.14%	56.26B
FLEX LTD.	34.08x	1.6x	18.27x	-.--%	51.27B
TDK CORPORATION	28.15x	2.29x	10.97x	1.18%	39.54B
TELEDYNE TECHNOLOGIES INCORPORATED	31.18x	4.72x	18.85x	-.--%	29.26B
KYOCERA CORPORATION	35.64x	2.26x	16.14x	1.49%	30.01B
HEXAGON AB	9.09x	5.25x	10.11x	2.13%	22.33B
HALMA PLC	31.49x	4.86x	19.5x	0.73%	18.42B
LINGYI ITECH (GUANGDONG) COMPANY	35.19x	1.96x	17.16x	0.34%	17.52B
ZEBRA TECHNOLOGIES CORPORATION	22.07x	2.51x	11.29x	-.--%	12.99B
Average	32.48x	3.89x	18.70x	0.78%	30.84B
Weighted average by Cap.	36.77x	4.29x	21.71x	0.8%