Valuation Yamaha Corporation BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 01:31:27 2026-08-07 am EDT			5-day change	1st Jan Change
7.200 ^EUR	0.00%		+5.88%	+24.14%

Aug. 04	Yamaha Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
Jul. 29	Yamaha is Struggling to Find the Right Gear

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	590,561	-	-
Change	-	-5.09%	-37.29%	-4.07%	-7.4%	21.71%	-	-
Enterprise Value (EV) ¹	768,808	784,795	462,558	444,132	392,908	483,819	478,725	449,993
Change	-	2.08%	-41.06%	-3.98%	-11.53%	23.14%	-1.05%	-6%
P/E	24.9x	22.9x	18.6x	41.9x	20.9x	18.5x	17.9x	15.6x
PBR	2.21x	1.9x	1.06x	1.17x	1.01x	1.19x	1.15x	1.08x
PEG	-	6.31x	-0.9x	-0.8x	0.2x	0.5x	5.24x	1x
Capitalization / Revenue	2.25x	1.93x	1.18x	1.13x	1.04x	1.22x	1.19x	1.14x
EV / Revenue	1.88x	1.74x	1x	0.96x	0.84x	1x	0.96x	0.87x
EV / EBITDA	11.5x	11.9x	10.8x	10.5x	7.89x	7.55x	7.65x	6.47x
EV / EBIT	15.6x	16.9x	16x	21.5x	13.4x	12.4x	11.4x	9.54x
EV / FCF	9.64x	-21.6x	22.1x	13.7x	12.4x	12x	14.2x	11.6x
FCF Yield	10.4%	-4.64%	4.52%	7.28%	8.05%	8.34%	7.05%	8.64%
Dividend per Share ²	22	22	24.67	25.33	26	27.14	28.29	29.67
Rate of return	1.23%	1.3%	2.27%	2.19%	2.36%	2.02%	2.11%	2.21%
EPS ²	71.6	74.2	58.56	27.58	52.7	72.49	74.97	86.26
Distribution rate	30.7%	29.6%	42.1%	91.9%	49.3%	37.4%	37.7%	34.4%
Net sales ¹	408,200	451,400	462,866	462,080	465,330	483,900	498,243	516,367
EBITDA ¹	66,634	65,754	42,799	42,190	49,808	64,100	62,560	69,500
EBIT ¹	49,300	46,500	28,999	20,695	29,274	38,917	41,883	47,180
Net income ¹	37,300	38,200	29,642	13,351	23,720	31,825	32,700	37,267
Net Debt ¹	-148,950	-86,219	-83,654	-79,862	-92,299	-106,742	-111,837	-140,569
Reference price ²	1,783.33	1,696.67	1,087.00	1,156.50	1,103.00	1,342.50	1,342.50	1,342.50
Nbr of stocks (in thousands)	514,631	513,368	502,495	453,086	439,897	439,897	-	-
Announcement Date	5/11/22	5/9/23	5/8/24	5/8/25	5/11/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
YAMAHA CORPORATION	18.52x	1x	7.55x	2.02%	3.73B
ROLAND CORPORATION	15.74x	1.23x	9.88x	3.7%	765M
Average	17.13x	1.11x	8.71x	2.86%	2.25B
Weighted average by Cap.	18.05x	1.04x	7.94x	2.31%