Valuation Yamazen Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 23/10/2026 +03			5-day change	1st Jan Change
1,931.00 ^JPY	-2.52%		-1.38%	+30.03%

10-21	Yamazen Upgrades Fiscal H1, Full-Year Forecasts	MT
10-19	Yamazen Corporation's Equity Buyback announced on February 12, 2026, has closed with 8,693,000 shares, representing 10.02% for ¥14,999.84 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	98,331	83,868	90,354	119,588	112,574	122,040
Change	-	-14.71%	7.73%	32.36%	-5.86%	8.41%
Enterprise Value (EV) ¹	27,363	16,146	22,372	44,112	51,378	71,505
Change	-	-40.99%	38.56%	97.18%	16.47%	39.17%
P/E	13x	7.62x	7.85x	20.1x	15.9x	14.4x
PBR	0.92x	0.74x	0.74x	0.91x	0.89x	0.89x
PEG	-	0.1x	1.72x	-0.4x	0.7x	0.7x
Capitalization / Revenue	0.23x	0.17x	0.17x	0.24x	0.22x	0.23x
EV / Revenue	0.06x	0.03x	0.04x	0.09x	0.1x	0.13x
EV / EBITDA	2.06x	0.84x	1.13x	3.1x	3.58x	4.15x
EV / EBIT	2.44x	0.94x	1.35x	4.46x	5.39x	5.94x
EV / FCF	4.09x	6.07x	8.85x	5.5x	8.19x	-11.1x
FCF Yield	24.4%	16.5%	11.3%	18.2%	12.2%	-9%
Dividend per Share ²	20	30	40	50	52	54
Rate of return	1.92%	3.18%	3.93%	3.71%	3.95%	3.76%
EPS ²	80.24	123.8	129.5	66.92	82.71	99.87
Distribution rate	24.9%	24.2%	30.9%	74.7%	62.9%	54.1%
Net sales ¹	434,744	501,872	527,263	506,866	516,126	541,885
EBITDA ¹	13,289	19,163	19,881	14,248	14,345	17,225
EBIT ¹	11,235	17,135	16,564	9,888	9,537	12,042
Net income ¹	7,572	12,023	12,527	6,488	7,845	9,330
Net Debt ¹	-70,968	-67,722	-67,982	-75,476	-61,196	-50,535
Reference price ²	1,042.00	944.00	1,017.00	1,346.00	1,317.00	1,437.00
Nbr of stocks (in thousands)	94,367	88,844	88,843	88,847	85,478	84,927
Announcement Date	6/25/21 A	6/29/22 A	6/30/23 A	6/26/24 A	6/17/25 A	6/15/26 A

¹JPY in Million²JPY

Estimates

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.($)
YAMAZEN CORPORATION	-	-	-	-	1.1B
PARKER-HANNIFIN CORPORATION	28.85x	5.16x	18.83x	0.9%	113B
ATLAS COPCO AB	29.43x	4.62x	17.22x	1.85%	84.23B
W.W. GRAINGER, INC.	29.26x	3.34x	19.3x	0.71%	64.06B
FASTENAL COMPANY	41.5x	6.45x	28.45x	1.84%	60.22B
KEYSIGHT TECHNOLOGIES, INC.	36.5x	7.39x	21.62x	-.--%	53.03B
FANUC CORPORATION	25.47x	4.64x	16.25x	2.36%	33.38B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.07x	1.71x	12.34x	2.34%	29.2B
INGERSOLL RAND INC.	29.83x	3.92x	14.79x	0.11%	28.75B
DOVER CORPORATION	21.46x	3.16x	13.61x	1.09%	26.33B
Average	29.15x	4.49x	18.04x	1.24%	49.3B
Weighted average by Cap.	30.29x	4.81x	19.02x	1.2%