|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 69,950.00 JPY | +1.49% |
|
-4.88% | +28.44% |
| 12:34am | Jefferies Adjusts SMC's Price Target to 67,200 Yen From 54,000 Yen, Keeps at Hold | MT |
| Feb. 12 | Smc Corporation Provides Consolidated Earnings Guidance Fiscal Year Ending March 31, 2026 | CI |
Company Valuation: SMC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,249,298 | 4,498,029 | 4,504,091 | 5,444,322 | 3,382,361 | 4,416,582 | - | - |
| Change | - | 5.85% | 0.13% | 20.88% | -37.87% | 30.58% | - | - |
| Enterprise Value (EV) 1 | 3,619,539 | 3,812,519 | 3,892,781 | 4,946,102 | 2,731,623 | 3,795,942 | 3,811,492 | 3,779,797 |
| Change | - | 5.33% | 2.11% | 27.06% | -44.77% | 38.96% | 0.41% | -0.83% |
| P/E ratio | 35.1x | 23.5x | 20.3x | 30.7x | 21.7x | 28x | 25.9x | 23.4x |
| PBR | 3.09x | 2.89x | 2.65x | 2.89x | 1.75x | 2.23x | 2.13x | 2.02x |
| PEG | - | 0.4x | 1.1x | -1.6x | -1.9x | 12.15x | 3.32x | 2.1x |
| Capitalization / Revenue | 7.7x | 6.18x | 5.46x | 7.01x | 4.27x | 5.32x | 4.88x | 4.62x |
| EV / Revenue | 6.56x | 5.24x | 4.72x | 6.37x | 3.45x | 4.57x | 4.21x | 3.96x |
| EV / EBITDA | 21.1x | 15.3x | 13.7x | 21.5x | 12.2x | 16.3x | 13.8x | 12.7x |
| EV / EBIT | 23.6x | 16.7x | 15.1x | 25.2x | 14.4x | 19.9x | 17.7x | 15.7x |
| EV / FCF | 18.7x | 95.6x | 268x | -147x | 11.8x | 64.4x | 33.8x | 25.5x |
| FCF Yield | 5.36% | 1.05% | 0.37% | -0.68% | 8.49% | 1.55% | 2.96% | 3.92% |
| Dividend per Share 2 | 500 | 750 | 900 | 950 | 1,000 | 1,007 | 1,115 | 1,201 |
| Rate of return | 0.78% | 1.09% | 1.29% | 1.12% | 1.88% | 1.44% | 1.59% | 1.72% |
| EPS 2 | 1,832 | 2,924 | 3,445 | 2,767 | 2,445 | 2,501 | 2,696 | 2,994 |
| Distribution rate | 27.3% | 25.7% | 26.1% | 34.3% | 40.9% | 40.3% | 41.3% | 40.1% |
| Net sales 1 | 552,100 | 727,397 | 824,772 | 776,873 | 792,108 | 829,932 | 905,183 | 955,224 |
| EBITDA 1 | 171,800 | 248,414 | 283,967 | 229,581 | 224,552 | 232,331 | 276,345 | 298,616 |
| EBIT 1 | 153,300 | 227,857 | 258,200 | 196,226 | 190,244 | 191,064 | 215,632 | 240,484 |
| Net income 1 | 121,700 | 192,991 | 224,609 | 178,321 | 156,344 | 158,735 | 171,609 | 189,872 |
| Net Debt 1 | -629,759 | -685,510 | -611,310 | -498,220 | -650,738 | -620,641 | -605,091 | -636,785 |
| Reference price 2 | 64,310.00 | 68,840.00 | 69,830.00 | 84,830.00 | 53,070.00 | 69,950.00 | 69,950.00 | 69,950.00 |
| Nbr of stocks (in thousands) | 66,075 | 65,340 | 64,501 | 64,179 | 63,734 | 63,139 | - | - |
| Announcement Date | 5/14/21 | 5/13/22 | 5/15/23 | 5/14/24 | 5/14/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.56x | 4.5x | 16.06x | 1.46% | 27.58B | |
| 35.84x | 6.14x | 22.64x | 0.75% | 122B | |
| 36.09x | 6.14x | 23x | 1.7% | 36.98B | |
| 33.95x | 4.77x | 17.45x | 0.09% | 35.45B | |
| 27.67x | 3.32x | 14.34x | 1.35% | 30.68B | |
| 23.54x | 3.51x | 15.1x | 1.01% | 29.07B | |
| 23.07x | 1.81x | 14.68x | 1.98% | 28.43B | |
| 25.21x | 3.27x | 15.77x | 1.78% | 23.29B | |
| 29.34x | 2.55x | 16.52x | 1.81% | 22.84B | |
| 49.77x | 12.54x | 38.67x | 0.76% | 20.7B | |
| Average | 31.20x | 4.86x | 19.42x | 1.27% | 37.69B | |
| Weighted average by Cap. | 32.22x | 5.09x | 19.93x | 1.12% |
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
- Equities
- 6273 Stock
- Valuation SMC Corporation
Select your edition
All financial news and data tailored to specific country editions
