HITACHI, LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,697.00 JPY | +0.24% |
|
-2.97% | -6.10% |
| Jan. 13 | Hitachi to Cancel 56.2 Million Shares | MT |
| Jan. 10 | Hitachi, Ltd. Announces Executive Changes | CI |
Company Valuation: Hitachi, Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,036,819 | 4,838,080 | 5,962,899 | 6,799,327 | 12,884,851 | 16,924,456 | - | - |
| Change | - | 59.31% | 23.25% | 14.03% | 89.5% | 31.35% | - | - |
| Enterprise Value (EV) 1 | 3,709,530 | 6,219,550 | 7,744,469 | 8,179,392 | 13,359,506 | 17,441,895 | 17,499,161 | 17,391,472 |
| Change | - | 67.66% | 24.52% | 5.62% | 63.33% | 30.56% | 0.33% | -0.62% |
| P/E ratio | 34.6x | 9.64x | 10.2x | 10.6x | 21.9x | 25.7x | 20.7x | 18.5x |
| PBR | 0.96x | 1.37x | 1.37x | 1.38x | 2.26x | 2.86x | 2.64x | 2.43x |
| PEG | - | 0x | 0.6x | 0.8x | -2.97x | 1.9x | 0.9x | 1.5x |
| Capitalization / Revenue | 0.35x | 0.55x | 0.58x | 0.62x | 1.32x | 1.78x | 1.65x | 1.54x |
| EV / Revenue | 0.42x | 0.71x | 0.75x | 0.75x | 1.37x | 1.84x | 1.7x | 1.58x |
| EV / EBITDA | 3.39x | 6.3x | 6.06x | 6.42x | 11.1x | 12.3x | 11x | 9.93x |
| EV / EBIT | 5.6x | 12.6x | 10.5x | 10.9x | 17.7x | 18.6x | 15.8x | 14x |
| EV / FCF | 106x | 18.6x | -24.3x | 8.36x | 16.2x | 40.6x | 28.2x | 25.3x |
| FCF Yield | 0.95% | 5.37% | -4.12% | 12% | 6.18% | 2.46% | 3.55% | 3.96% |
| Dividend per Share 2 | 19 | 21 | 25 | 29 | 36 | 40.07 | 46.27 | 52.08 |
| Rate of return | 3.02% | 2.1% | 2.03% | 2% | 1.29% | 1.08% | 1.25% | 1.41% |
| EPS 2 | 18.14 | 103.9 | 120.8 | 136.9 | 126.8 | 144.1 | 178.5 | 200 |
| Distribution rate | 105% | 20.2% | 20.7% | 21.2% | 28.4% | 27.8% | 25.9% | 26% |
| Net sales 1 | 8,767,263 | 8,729,196 | 10,264,602 | 10,881,150 | 9,728,700 | 9,497,709 | 10,281,099 | 11,006,643 |
| EBITDA 1 | 1,095,041 | 986,843 | 1,278,488 | 1,274,454 | 1,207,341 | 1,412,327 | 1,591,696 | 1,751,329 |
| EBIT 1 | 661,883 | 495,180 | 738,236 | 748,144 | 755,800 | 939,786 | 1,110,777 | 1,245,288 |
| Net income 1 | 87,596 | 501,613 | 583,470 | 649,124 | 589,800 | 666,814 | 810,787 | 894,843 |
| Net Debt 1 | 672,711 | 1,381,470 | 1,781,570 | 1,380,065 | 474,655 | 517,439 | 574,705 | 467,016 |
| Reference price 2 | 628.60 | 1,000.80 | 1,233.00 | 1,450.40 | 2,781.00 | 3,697.00 | 3,697.00 | 3,697.00 |
| Nbr of stocks (in thousands) | 4,831,083 | 4,834,213 | 4,836,090 | 4,687,898 | 4,633,172 | 4,577,889 | - | - |
| Announcement Date | 5/29/20 | 4/28/21 | 4/28/22 | 4/27/23 | 4/26/24 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 6501 Stock
- Valuation Hitachi, Ltd.