Valuation Kubota Corporation

Stocks

6326

JP3266400005

Heavy Machinery & Vehicles

Market Closed - Japan Exchange 09:30:00 24/08/2026 +03			5-day change	1st Jan Change
2,780.50 ^JPY	+2.53%		+3.48%	+25.45%

11:01am	Japanese Shares Fall Marginally Ahead of Tech Earnings, Iran Sanctions; Oil Falls	MT
06:41am	Escorts Kubota Breaks Ground on $200 Million Manufacturing Plant in India	MT

Company Valuation: Kubota Corporation

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,042,694	2,160,720	2,493,899	2,114,387	2,520,306	3,054,777	-	-
Change	-	-28.99%	15.42%	-15.22%	19.2%	21.21%	-	-
Enterprise Value (EV) ¹	3,878,564	3,546,026	4,261,988	4,097,334	4,485,426	4,891,245	4,780,524	4,622,186
Change	-	-8.57%	20.19%	-3.86%	9.47%	9.05%	-2.26%	-3.31%
P/E	17.5x	13.9x	10.5x	9.31x	13.6x	11.6x	12x	11x
PBR	1.83x	1.15x	1.15x	0.85x	0.96x	1.1x	1.03x	0.96x
PEG	-	-1.4x	0.2x	-4.55x	-0.8x	0.3x	-3.42x	1.23x
Capitalization / Revenue	1.39x	0.81x	0.83x	0.7x	0.83x	0.94x	0.89x	0.87x
EV / Revenue	1.77x	1.32x	1.41x	1.36x	1.49x	1.5x	1.4x	1.31x
EV / EBITDA	12.2x	11.7x	9.77x	9.4x	11.3x	9.69x	9.3x	8.47x
EV / EBIT	15.8x	16.2x	13x	13x	16.9x	13.1x	13.1x	11.9x
EV / FCF	-111x	-10.9x	27.3x	125x	44.8x	29.7x	24.3x	24.2x
FCF Yield	-0.9%	-9.2%	3.66%	0.8%	2.23%	3.37%	4.12%	4.14%
Dividend per Share ²	42	44	48	50	50	53.75	62.78	67.29
Rate of return	1.64%	2.42%	2.26%	2.72%	2.26%	1.98%	2.31%	2.48%
EPS ²	145.5	130.8	201.7	197.6	163.4	234.8	226.5	246.7
Distribution rate	28.9%	33.6%	23.8%	25.3%	30.6%	22.9%	27.7%	27.3%
Net sales ¹	2,196,766	2,678,772	3,020,711	3,016,281	3,018,891	3,254,710	3,415,583	3,530,953
EBITDA ¹	317,908	304,155	436,099	436,097	395,946	504,529	514,074	545,441
EBIT ¹	246,207	218,942	328,829	315,636	265,470	373,620	365,741	388,836
Net income ¹	175,637	156,182	238,455	230,437	186,687	262,317	257,544	278,589
Net Debt ¹	835,870	1,385,306	1,768,089	1,982,947	1,965,120	1,836,468	1,725,747	1,567,409
Reference price ²	2,553.50	1,817.00	2,122.50	1,839.00	2,216.50	2,712.00	2,712.00	2,712.00
Nbr of stocks (in thousands)	1,191,578	1,189,169	1,174,982	1,149,748	1,137,065	1,126,393	-	-
Announcement Date	2/14/22 A	2/14/23 A	2/14/24 A	2/13/25 A	2/12/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KUBOTA CORPORATION	11.55x	1.5x	9.69x	1.98%	19.22B
PACCAR INC	21.97x	2.08x	17.1x	2.49%	68.97B
DAIMLER TRUCK HOLDING AG	12.22x	1.13x	11.34x	4.27%	40.3B
KOMATSU LTD.	16.32x	1.62x	9.24x	2.77%	39.62B
EPIROC AB	32.15x	4.66x	18.64x	1.55%	31.87B
KNORR-BREMSE AG	23.04x	2.15x	11.67x	2.06%	19.35B
METSO OYJ	24.79x	2.75x	14.82x	2.43%	16.92B
EXOR N.V.	13.83x	-	-	0.7%	16.81B
CNH INDUSTRIAL N.V.	27.63x	0.92x	15.96x	1.43%	14.69B
ALLISON TRANSMISSION HOLDINGS, INC.	15.89x	2.45x	9.55x	0.88%	11B
Average	19.94x	2.14x	13.11x	2.05%	27.87B
Weighted average by Cap.	20.02x	2.14x	13.74x	2.38%