Valuation Komori Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 24/09/2026 +03			5-day change	1st Jan Change
1,997.00 ^JPY	-0.15%		+1.06%	+25.91%

09-07	Komori Corporation's Equity Buyback announced on September 4, 2026, has closed with 1,200,000 shares, representing 2.26% for ¥2,404.8 million.	CI
09-07	Tranche Update on Komori Corporation's Equity Buyback Plan announced on September 4, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	40,418	54,031	65,369	64,679	81,133	105,966	-	-
Change	-	33.68%	20.98%	-1.06%	25.44%	30.61%	-	-
Enterprise Value (EV)	-12,293	1,285	25,556	15,515	37,683	105,966	105,966	105,966
Change	-	110.45%	1,888.69%	-39.29%	142.88%	181.2%	0%	0%
P/E	6.57x	9.45x	14.2x	8.92x	11x	13.9x	13.1x	12x
PBR	0.38x	0.51x	0.57x	0.56x	0.66x	0.83x	0.82x	0.8x
PEG	-	-1.8x	-0.8x	0.2x	6.53x	4.51x	2x	1.39x
Capitalization / Revenue	0.46x	0.55x	0.63x	0.58x	0.68x	0.84x	0.81x	0.75x
EV / Revenue	-0x	0x	0x	0x	0x	0.84x	0.81x	0.75x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-0x	0x	0x	0x	0x	10.4x	9.63x	8.83x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	56	45	60	68	70	100	105	110
Rate of return	7.7%	4.54%	4.87%	5.58%	4.58%	5.01%	5.26%	5.51%
EPS ²	110.7	104.8	86.79	136.6	138.9	143.2	152.6	165.8
Distribution rate	50.6%	42.9%	69.1%	49.8%	50.4%	69.8%	68.8%	66.3%
Net sales ¹	87,623	97,914	104,278	111,050	118,611	125,500	131,000	141,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,267	5,719	4,898	7,118	9,404	10,200	11,000	12,000
Net income ¹	6,158	5,716	4,641	7,248	7,371	7,600	8,100	8,800
Net Debt	-52,711	-52,746	-39,813	-49,164	-43,450	-	-	-
Reference price ²	727.00	991.00	1,232.00	1,219.00	1,529.00	1,997.00	1,997.00	1,997.00
Nbr of stocks (in thousands)	55,595	54,522	53,060	53,059	53,063	53,063	-	-
Announcement Date	5/13/22 A	5/15/23 A	5/14/24 A	5/14/25 A	5/14/26 A	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
KOMORI CORPORATION	14.34x	-	-	3.75%	670M
IHI CORPORATION	16.12x	1.78x	9.86x	0.85%	19.1B
NORDSON CORPORATION	31.38x	6.37x	20.01x	1.1%	17.9B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	81.82x	7.08x	41.35x	0.33%	8.35B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	22.36x	2.58x	15.94x	1.28%	7.89B
ENPRO INC.	49.99x	5.18x	20.3x	-	6.41B
VALMET OYJ	16.01x	1.22x	9.21x	4.54%	5.97B
KRONES AG	10.64x	0.5x	4.55x	2.87%	3.87B
FUJI CORPORATION	15.18x	2.41x	8.58x	2.32%	3.99B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	7.53x	1.07x	4.6x	4.76%	3.61B
Average	26.54x	3.13x	14.93x	2.42%	7.78B
Weighted average by Cap.	29.37x	3.67x	16.49x	1.62%