|
Market Closed -
Japan Exchange
09:30:00 08/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,188.50 JPY | -0.29% |
|
-2.66% | +8.79% |
| 09-03 | Yamaha Expands Drum Hardware Lineup with New and Updated Models | CI |
| 08-27 | Yamaha Completes Partial Stake Sale in Yamaha Motor | MT |
Company Valuation: Yamaha Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 917,758 | 871,014 | 546,212 | 523,994 | 485,207 | 522,817 | - | - |
| Change | - | -5.09% | -37.29% | -4.07% | -7.4% | 7.75% | - | - |
| Enterprise Value (EV) 1 | 768,808 | 784,795 | 462,558 | 444,132 | 392,908 | 408,534 | 409,749 | 380,296 |
| Change | - | 2.08% | -41.06% | -3.98% | -11.53% | 3.98% | 0.3% | -7.19% |
| P/E | 24.9x | 22.9x | 18.6x | 41.9x | 20.9x | 15.7x | 15.6x | 13.5x |
| PBR | 2.21x | 1.9x | 1.06x | 1.17x | 1.01x | 1.04x | 1.01x | 0.95x |
| PEG | - | 6.31x | -0.9x | -0.8x | 0.2x | 0.4x | 34.06x | 0.8x |
| Capitalization / Revenue | 2.25x | 1.93x | 1.18x | 1.13x | 1.04x | 1.07x | 1.04x | 1x |
| EV / Revenue | 1.88x | 1.74x | 1x | 0.96x | 0.84x | 0.83x | 0.81x | 0.73x |
| EV / EBITDA | 11.5x | 11.9x | 10.8x | 10.5x | 7.89x | 6.08x | 6.51x | 5.42x |
| EV / EBIT | 15.6x | 16.9x | 16x | 21.5x | 13.4x | 10.4x | 9.59x | 7.86x |
| EV / FCF | 9.64x | -21.6x | 22.1x | 13.7x | 12.4x | 9.91x | 13.6x | 10.3x |
| FCF Yield | 10.4% | -4.64% | 4.52% | 7.28% | 8.05% | 10.1% | 7.33% | 9.74% |
| Dividend per Share 2 | 22 | 22 | 24.67 | 25.33 | 26 | 26.86 | 28 | 29.33 |
| Rate of return | 1.23% | 1.3% | 2.27% | 2.19% | 2.36% | 2.26% | 2.36% | 2.47% |
| EPS 2 | 71.6 | 74.2 | 58.56 | 27.58 | 52.7 | 75.69 | 76.04 | 88.29 |
| Distribution rate | 30.7% | 29.6% | 42.1% | 91.9% | 49.3% | 35.5% | 36.8% | 33.2% |
| Net sales 1 | 408,200 | 451,400 | 462,866 | 462,080 | 465,330 | 490,691 | 504,300 | 522,967 |
| EBITDA 1 | 66,634 | 65,754 | 42,799 | 42,190 | 49,808 | 67,244 | 62,900 | 70,200 |
| EBIT 1 | 49,300 | 46,500 | 28,999 | 20,695 | 29,274 | 39,250 | 42,717 | 48,380 |
| Net income 1 | 37,300 | 38,200 | 29,642 | 13,351 | 23,720 | 33,078 | 32,943 | 37,833 |
| Net Debt 1 | -148,950 | -86,219 | -83,654 | -79,862 | -92,299 | -114,283 | -113,069 | -142,521 |
| Reference price 2 | 1,783.33 | 1,696.67 | 1,087.00 | 1,156.50 | 1,103.00 | 1,188.50 | 1,188.50 | 1,188.50 |
| Nbr of stocks (in thousands) | 514,631 | 513,368 | 502,495 | 453,086 | 439,897 | 439,897 | - | - |
| Announcement Date | 5/11/22 A | 5/9/23 A | 5/8/24 A | 5/8/25 A | 5/11/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.48x | 0.82x | 6x | 2.25% | 3.32B | |
| 30.66x | 2.11x | 12.66x | 2.08% | 9.39B | |
| 14.17x | 1.26x | 10.4x | 3.3% | 5.6B | |
| 20.14x | 2.06x | 11.86x | 1.17% | 4.71B | |
| 15.67x | 0.99x | 7.89x | 2.78% | 4.11B | |
| 14.54x | 0.71x | 7.5x | 4.01% | 4.07B | |
| 29.56x | 0.83x | 7.53x | 1.23% | 3.96B | |
| 17.47x | 1.88x | 8.04x | 3.96% | 3.64B | |
| 17.44x | 0.39x | 6.93x | 3.24% | 3.4B | |
| 13.65x | 1.39x | 7.81x | -.--% | 2.88B | |
| Average | 18.88x | 1.25x | 8.66x | 2.4% | 4.51B | |
| Weighted average by Cap. | 20.32x | 1.37x | 9.34x | 2.42% |
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
- 7951 Stock
- Valuation Yamaha Corporation
Select your edition
All financial news and data tailored to specific country editions
