Valuation Keyence Corporation

Stocks

6861

JP3236200006

Electronic Equipment & Parts

Market Closed - Japan Exchange 09:30:00 29/10/2026 +03			5-day change	1st Jan Change
76,360.00 ^JPY	-3.57%		-5.57%	+34.72%

04:34pm	Not All AI Billions Are Equal
04:06pm	Keyence to Conduct Five-for-One Stock Split to Increase Liquidity	MT

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	18,519,215	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	29.25%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	16,819,451	16,613,529	16,348,411
Change	-	11.28%	18.18%	-16.09%	-5.34%	31.05%	-1.22%	-1.6%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	32.7x	29.2x	26.4x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	4.78x	4.3x	3.86x
PEG	-	2.1x	25.43x	4.73x	2.8x	1.2x	2.5x	2.5x
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	9.14x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	21.1x	18.7x	16.7x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	21.7x	19.1x	17.1x
EV / FCF	47.2x	95x	111x	34.3x	108x	54.2x	38.7x	32.5x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.84%	2.58%	3.08%
Dividend per Share ²	200	300	300	350	550	645.3	741.3	837.7
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.85%	0.97%	1.1%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,336	2,613	2,890
Distribution rate	16%	20%	19.7%	21.3%	30%	27.6%	28.4%	29%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,449,919	1,624,910	1,789,547
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	795,771	889,679	979,365
EBIT ¹	418,045	498,914	495,014	549,775	595,759	775,761	869,269	958,327
Net income ¹	303,360	362,963	369,642	398,656	445,185	566,158	632,169	697,410
Net Debt ¹	-1,004,572	-940,458	-1,132,776	-1,219,234	-1,493,889	-1,699,765	-1,905,686	-2,170,804
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	76,360.00	76,360.00	76,360.00
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	33.89x	12.07x	22x	0.81%	121B
AMPHENOL CORPORATION	31.61x	5.92x	17.63x	0.63%	200B
CORNING INCORPORATED	48.31x	6.1x	20.62x	0.88%	113B
HON HAI PRECISION INDUSTRY CO., LTD.	13.5x	0.31x	6.8x	3.73%	109B
MURATA MANUFACTURING CO., LTD.	32.63x	5.34x	17.54x	1.05%	77.1B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	58.14x	6.79x	29.66x	0.2%	71.61B
TE CONNECTIVITY PLC	20.34x	3.4x	13x	1.32%	63.61B
LUXSHARE PRECISION INDUSTRY CO., LTD.	17.85x	1.05x	11.86x	0.7%	60.07B
EOPTOLINK TECHNOLOGY INC., LTD.	16.72x	5.91x	12.01x	0.76%	53.7B
COHERENT CORP.	33.01x	4.6x	17.43x	0.02%	47.18B
Average	30.60x	5.15x	16.86x	1.01%	91.6B
Weighted average by Cap.	31.50x	5.55x	17.19x	1.08%