Valuation Shibaura Mechatronics Corporation

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-13 am EST			5-day change	1st Jan Change
2,924.00 ^JPY	-0.07%		+23.90%	-22.81%

Sep. 28	SBI Securities Starts Shibaura Mechatronics at Buy with 6,900 Yen Price Target	MT
Aug. 19	Jefferies Adjusts Shibaura Mechatronics to 6,500 Yen From 6,200 Yen, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	38,082	71,172	84,274	92,333	259,277	191,928	-	-
Change	-	86.89%	18.41%	9.56%	180.81%	-25.98%	-	-
Enterprise Value (EV)	21,967	52,783	65,821	72,591	246,587	191,928	191,928	191,928
Change	-	140.29%	24.7%	10.29%	239.7%	-22.17%	0%	0%
P/E	12.8x	7.74x	9.62x	8.94x	23.2x	12.5x	9.63x	7.23x
PBR	1.55x	2.16x	2.17x	1.95x	4.66x	2.75x	2.24x	1.77x
PEG	-	0x	-2.43x	0.5x	2.87x	0.3x	0.3x	0.2x
Capitalization / Revenue	0.77x	1.17x	1.25x	1.14x	2.95x	1.75x	1.49x	1.28x
EV / Revenue	0x	0x	0x	0x	0x	1.75x	1.49x	1.28x
EV / EBITDA	0x	0x	-	0x	0x	6.68x	5.31x	3.93x
EV / EBIT	0x	0x	0x	0x	0x	9.15x	7.07x	5.28x
EV / FCF	0x	0x	0x	0x	-0x	77.5x	17.4x	11.9x
FCF Yield	20.5%	2.58%	0.78%	4.41%	-1.01%	1.29%	5.74%	8.4%
Dividend per Share ²	15.33	37.33	40	55.6	60	92	119	222
Rate of return	2.67%	3.48%	3.12%	3.95%	1.52%	3.15%	4.07%	7.59%
EPS ²	45.03	138.8	133.3	157.6	170.3	233.5	303.8	404.2
Distribution rate	34.1%	26.9%	30%	35.3%	35.2%	39.4%	39.2%	54.9%
Net sales ¹	49,272	61,001	67,556	80,915	88,039	109,667	128,482	150,428
EBITDA ¹	6,942	12,734	-	16,806	18,588	28,717	36,116	48,837
EBIT ¹	5,050	10,906	11,687	14,135	15,262	20,966	27,157	36,366
Net income ¹	2,983	9,198	8,793	10,328	11,173	15,982	19,939	26,532
Net Debt	-16,115	-18,389	-18,453	-19,742	-12,690	-	-	-
Reference price ²	574.67	1,073.33	1,282.00	1,408.00	3,950.00	2,924.00	2,924.00	2,924.00
Nbr of stocks (in thousands)	66,268	66,310	65,736	65,577	65,640	65,639	-	-
Announcement Date	5/12/22	5/11/23	5/9/24	5/14/25	5/13/26	-	-	-

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.($)
SHIBAURA MECHATRONICS CORPORATION	12.52x	-	-	3.15%	1.2B
ASML HOLDING N.V.	32.06x	11.18x	25.39x	0.7%	565B
APPLIED MATERIALS, INC.	28.16x	8.49x	24.58x	0.53%	294B
LAM RESEARCH CORPORATION	23.61x	7.79x	18.69x	0.56%	282B
KLA CORPORATION	26.8x	10.72x	21.89x	0.62%	198B
ADVANTEST CORPORATION	29.55x	11.41x	21.03x	0.34%	138B
TOKYO ELECTRON LIMITED	25.19x	5.96x	17.22x	1.94%	134B
ASE TECHNOLOGY HOLDING CO., LTD.	28.49x	3.38x	15.22x	1.97%	80.22B
NAURA TECHNOLOGY GROUP CO., LTD.	57.81x	8.23x	43.45x	0.16%	60.29B
TERADYNE, INC.	26.93x	7.33x	20.32x	0.21%	38.96B
Average	29.11x	8.28x	23.09x	1.02%	179B
Weighted average by Cap.	29.38x	9.25x	22.91x	0.74%