|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 73,820.00 JPY | -2.32% |
|
-2.60% | +35.55% |
| 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 | 4,751,000 | - | - |
| Change | - | 0.13% | 20.88% | -37.87% | 11.76% | 25.68% | - | - |
| Enterprise Value (EV) 1 | 3,812,519 | 3,892,781 | 4,946,102 | 2,731,623 | 3,121,362 | 4,076,680 | 4,041,304 | 3,973,343 |
| Change | - | 2.11% | 27.06% | -44.77% | 14.27% | 30.61% | -0.87% | -1.68% |
| P/E | 23.5x | 20.3x | 30.7x | 21.7x | 22.7x | 26.1x | 23.8x | 22.3x |
| PBR | 2.89x | 2.65x | 2.89x | 1.75x | 1.79x | 2.21x | 2.11x | 1.98x |
| PEG | - | 1.1x | -1.6x | -1.9x | 2.84x | 2.69x | 2.51x | 3.31x |
| Capitalization / Revenue | 6.18x | 5.46x | 7.01x | 4.27x | 4.49x | 4.81x | 4.42x | 4.22x |
| EV / Revenue | 5.24x | 4.72x | 6.37x | 3.45x | 3.7x | 4.13x | 3.76x | 3.53x |
| EV / EBITDA | 15.3x | 13.7x | 21.5x | 12.2x | 13.3x | 13.9x | 12.7x | 11.8x |
| EV / EBIT | 16.7x | 15.1x | 25.2x | 14.4x | 16.4x | 17.7x | 15.9x | 14.9x |
| EV / FCF | 95.6x | 268x | -147x | 11.8x | 38.3x | 34.2x | 26x | 24.2x |
| FCF Yield | 1.05% | 0.37% | -0.68% | 8.49% | 2.61% | 2.92% | 3.84% | 4.14% |
| 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% | 1.4% | 1.53% | 1.6% |
| 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 | 75,570.00 | 75,570.00 | 75,570.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.09x | 4.13x | 13.85x | 1.4% | 29.41B | |
| 35.31x | 6.06x | 22.53x | 0.76% | 121B | |
| 33.45x | 6.24x | 21.44x | 1.81% | 41.34B | |
| 32.92x | 4.22x | 15.58x | 0.11% | 30.86B | |
| 20.65x | 1.7x | 12.52x | 2.36% | 29.31B | |
| 23.81x | 3.48x | 15.01x | 0.99% | 29B | |
| 26.5x | 3.19x | 13.9x | 1.42% | 28.81B | |
| 102.42x | 7x | 36.82x | - | 25.06B | |
| 26.01x | 3.36x | 16.06x | 1.75% | 24.01B | |
| 43.92x | 10.37x | 32.69x | 0.85% | 21.95B | |
| Average | 37.11x | 4.97x | 20.04x | 1.27% | 38.1B | |
| Weighted average by Cap. | 35.86x | 5.17x | 20.30x | 1.15% |
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
