|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 73,430.00 JPY | -2.09% |
|
+4.16% | +34.83% |
| 06-11 | Japan governance reforms set to prise open $1.8 trillion cash hoard | RE |
| 06-04 | SMC's Growth Story, Missing Profits |  |
Company Valuation: SMC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,498,029 | 4,504,091 | 5,444,322 | 3,382,361 | 3,780,140 | 4,616,460 | - | - |
| Change | - | 0.13% | 20.88% | -37.87% | 11.76% | 22.12% | - | - |
| Enterprise Value (EV) 1 | 3,812,519 | 3,892,781 | 4,946,102 | 2,731,623 | 3,121,362 | 3,942,141 | 3,906,765 | 3,838,803 |
| Change | - | 2.11% | 27.06% | -44.77% | 14.27% | 26.3% | -0.9% | -1.74% |
| P/E | 23.5x | 20.3x | 30.7x | 21.7x | 22.7x | 25.4x | 23.2x | 21.7x |
| PBR | 2.89x | 2.65x | 2.89x | 1.75x | 1.79x | 2.15x | 2.05x | 1.93x |
| PEG | - | 1.1x | -1.6x | -1.9x | 2.84x | 2.62x | 2.44x | 3.22x |
| Capitalization / Revenue | 6.18x | 5.46x | 7.01x | 4.27x | 4.49x | 4.67x | 4.29x | 4.1x |
| EV / Revenue | 5.24x | 4.72x | 6.37x | 3.45x | 3.7x | 3.99x | 3.63x | 3.41x |
| EV / EBITDA | 15.3x | 13.7x | 21.5x | 12.2x | 13.3x | 13.4x | 12.2x | 11.4x |
| EV / EBIT | 16.7x | 15.1x | 25.2x | 14.4x | 16.4x | 17.1x | 15.4x | 14.4x |
| EV / FCF | 95.6x | 268x | -147x | 11.8x | 38.3x | 33.1x | 25.2x | 23.3x |
| FCF Yield | 1.05% | 0.37% | -0.68% | 8.49% | 2.61% | 3.02% | 3.98% | 4.28% |
| Dividend per Share 2 | 750 | 900 | 950 | 1,000 | 1,000 | 1,056 | 1,157 | 1,210 |
| Rate of return | 1.09% | 1.29% | 1.12% | 1.88% | 1.67% | 1.44% | 1.58% | 1.65% |
| EPS 2 | 2,924 | 3,445 | 2,767 | 2,445 | 2,640 | 2,896 | 3,171 | 3,385 |
| Distribution rate | 25.7% | 26.1% | 34.3% | 40.9% | 37.9% | 36.5% | 36.5% | 35.7% |
| Net sales 1 | 727,397 | 824,772 | 776,873 | 792,108 | 842,500 | 987,779 | 1,075,518 | 1,126,808 |
| EBITDA 1 | 248,414 | 283,967 | 229,581 | 224,552 | 235,300 | 294,293 | 319,005 | 336,826 |
| EBIT 1 | 227,857 | 258,200 | 196,226 | 190,244 | 190,500 | 230,421 | 254,194 | 266,615 |
| Net income 1 | 192,991 | 224,609 | 178,321 | 156,344 | 167,300 | 183,378 | 200,441 | 210,860 |
| Net Debt 1 | -685,510 | -611,310 | -498,220 | -650,738 | -658,778 | -674,320 | -709,696 | -777,657 |
| Reference price 2 | 68,840.00 | 69,830.00 | 84,830.00 | 53,070.00 | 59,870.00 | 73,430.00 | 73,430.00 | 73,430.00 |
| Nbr of stocks (in thousands) | 65,340 | 64,501 | 64,179 | 63,734 | 63,139 | 62,869 | - | - |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.9x | 4.09x | 13.73x | 1.41% | 29.09B | |
| 34.99x | 6.01x | 22.31x | 0.77% | 120B | |
| 32.76x | 6.09x | 21.07x | 1.84% | 40.34B | |
| 33.04x | 4.23x | 15.63x | 0.11% | 30.97B | |
| 123.63x | 42.78x | 100.31x | 0.31% | 29.1B | |
| 21.06x | 1.74x | 12.79x | 2.3% | 29.94B | |
| 26.56x | 3.19x | 13.89x | 1.42% | 28.86B | |
| 23.41x | 3.43x | 14.8x | 1% | 28.58B | |
| 25.93x | 3.35x | 16.03x | 1.75% | 24.05B | |
| 92.46x | 6.35x | 33.44x | - | 22.62B | |
| Average | 43.97x | 8.13x | 26.40x | 1.21% | 38.37B | |
| Weighted average by Cap. | 40.87x | 7.64x | 25.23x | 1.11% |
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
- 6273 Stock
- Valuation SMC Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
