|
Market Closed -
Japan Exchange
09:30:00 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 2,055.00 JPY | -2.03% |
|
+1.28% | -22.99% |
| 10-13 | Shimizu Lists 100 Billion Yen in Zero-Coupon Convertible Bonds | MT |
| 10-05 | Tranche Update on Shimizu Corporation's Equity Buyback Plan announced on July 30, 2026. | CI |
Company Valuation: Shimizu Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 543,681 | 555,678 | 718,101 | 903,082 | 1,875,752 | 1,395,427 | - | - |
| Change | - | 2.21% | 29.23% | 25.76% | 107.71% | -25.61% | - | - |
| Enterprise Value (EV) 1 | 751,685 | 746,167 | 982,032 | 1,200,270 | 2,087,170 | 1,616,080 | 1,583,314 | 1,539,423 |
| Change | - | -0.73% | 31.61% | 22.22% | 73.89% | -22.57% | -2.03% | -2.77% |
| P/E | 11.5x | 11.3x | 42.4x | 14x | 14.9x | 8.13x | 10.5x | 9.8x |
| PBR | 0.66x | 0.65x | 0.8x | 1.05x | 1.93x | 1.33x | 1.27x | 1.2x |
| PEG | - | 3.29x | -0.7x | 0x | 0.2x | 0.2x | -0.5x | 1.34x |
| Capitalization / Revenue | 0.37x | 0.29x | 0.36x | 0.46x | 0.91x | 0.61x | 0.6x | 0.6x |
| EV / Revenue | 0.51x | 0.39x | 0.49x | 0.62x | 1.01x | 0.71x | 0.68x | 0.66x |
| EV / EBITDA | 11.5x | 9.28x | 176x | 11.5x | 13.7x | 8.5x | 7.87x | 7.13x |
| EV / EBIT | 16.7x | 13.7x | -39.8x | 16.9x | 17.6x | 10.2x | 9.45x | 8.44x |
| EV / FCF | -65.2x | 23.8x | -36.9x | 9.6x | -36.6x | 10.5x | 13.2x | 10.5x |
| FCF Yield | -1.53% | 4.21% | -2.71% | 10.4% | -2.73% | 9.54% | 7.57% | 9.52% |
| Dividend per Share 2 | 23 | 21 | 20 | 38 | 72 | 85.5 | 85.33 | 90.12 |
| Rate of return | 3.13% | 2.8% | 2% | 2.87% | 2.6% | 4.16% | 4.15% | 4.39% |
| EPS 2 | 64.09 | 66.29 | 23.57 | 94.8 | 186.7 | 252.8 | 195.4 | 209.7 |
| Distribution rate | 35.9% | 31.7% | 84.9% | 40.1% | 38.6% | 33.8% | 43.7% | 43% |
| Net sales 1 | 1,482,961 | 1,933,814 | 2,005,518 | 1,944,360 | 2,057,802 | 2,287,450 | 2,313,491 | 2,331,875 |
| EBITDA 1 | 65,358 | 80,445 | 5,571 | 104,508 | 152,180 | 190,087 | 201,195 | 216,040 |
| EBIT 1 | 45,145 | 54,647 | -24,685 | 71,030 | 118,669 | 158,198 | 167,467 | 182,388 |
| Net income 1 | 47,761 | 49,057 | 17,163 | 66,015 | 126,617 | 170,307 | 130,418 | 138,500 |
| Net Debt 1 | 208,004 | 190,489 | 263,931 | 297,188 | 211,418 | 220,653 | 187,887 | 143,995 |
| Reference price 2 | 735.00 | 750.00 | 1,000.50 | 1,323.50 | 2,772.50 | 2,055.00 | 2,055.00 | 2,055.00 |
| Nbr of stocks (in thousands) | 739,703 | 740,904 | 717,742 | 682,344 | 676,556 | 679,040 | - | - |
| Announcement Date | 5/12/22 A | 5/11/23 A | 5/13/24 A | 5/14/25 A | 5/12/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.13x | 0.71x | 8.5x | 4.16% | 8.86B | |
| 48.31x | 2.37x | 22.88x | 0.07% | 93.53B | |
| 12.06x | 1.03x | 5.68x | 4.83% | 67.2B | |
| 25.68x | 1.96x | 19.84x | 1.15% | 55.9B | |
| 24.28x | 2.96x | 16.44x | 0.27% | 43.05B | |
| 52.83x | 4.13x | 25.9x | 1.78% | 40.82B | |
| 25.86x | 0.64x | 10.58x | 2.41% | 31.4B | |
| 19.94x | 1.38x | 12.33x | 0.23% | 29.75B | |
| 5.36x | 0.34x | 6.7x | 5.25% | 28.87B | |
| 21.6x | 0.4x | 6.43x | 2.82% | 26.92B | |
| Average | 24.41x | 1.59x | 13.53x | 2.3% | 42.63B | |
| Weighted average by Cap. | 28.57x | 1.84x | 15.33x | 1.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1803 Stock
- Valuation Shimizu Corporation
Select your edition
All financial news and data tailored to specific country editions
