Valuation Azbil Corporation

Stocks

Market Closed - Japan Exchange 06:30:00 30/10/2026 GMT			5-day change	1st Jan Change
1,493.50 ^JPY	+0.44%		-0.33%	+4.99%

10-30	Tranche Update on Azbil Corporation's Equity Buyback Plan announced on May 13, 2026.	CI
10-28	Azbil Corporation's Equity Buyback announced on May 13, 2026, has closed with 13,091,300 shares, representing 2.59% for ¥19,999.85 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	561,475	482,010	552,561	594,441	687,483	742,074	-	-
Change	-	-14.15%	14.64%	7.58%	15.65%	7.94%	-	-
Enterprise Value (EV) ¹	480,067	410,778	482,035	505,028	597,116	666,615	611,866	593,309
Change	-	-14.43%	17.35%	4.77%	18.23%	11.64%	-8.21%	-3.03%
P/E	27.1x	21.5x	18.4x	14.8x	17.9x	20.4x	19.3x	19.1x
PBR	2.8x	2.38x	2.5x	2.51x	2.72x	3.05x	3.03x	2.45x
PEG	-	1.9x	0.5x	0.4x	-6.34x	-5.67x	3.16x	18.31x
Capitalization / Revenue	2.19x	1.73x	1.9x	1.98x	2.3x	2.35x	2.25x	2.18x
EV / Revenue	1.87x	1.48x	1.66x	1.68x	2x	2.11x	1.86x	1.74x
EV / EBITDA	14.5x	11.3x	11.2x	10.5x	11x	9.31x	8.15x	10x
EV / EBIT	17x	13.1x	13.1x	12.2x	12.6x	14.1x	12.5x	11.4x
EV / FCF	78.3x	36.9x	19.1x	11x	13.4x	22.4x	16.8x	16.4x
FCF Yield	1.28%	2.71%	5.22%	9.11%	7.45%	4.46%	5.94%	6.09%
Dividend per Share ²	15	16.5	19	24	32	50	32	50.33
Rate of return	1.47%	1.83%	1.81%	2.08%	2.36%	3.35%	2.14%	3.37%
EPS ²	37.7	42.07	57.1	77.96	75.76	73.03	77.49	78.3
Distribution rate	39.8%	39.2%	33.3%	30.8%	42.2%	68.5%	41.3%	64.3%
Net sales ¹	256,551	278,406	290,938	300,378	298,930	315,774	329,838	340,184
EBITDA ¹	33,078	36,205	42,885	48,200	54,365	71,593	75,121	59,300
EBIT ¹	28,231	31,251	36,841	41,486	47,304	47,300	49,100	52,100
Net income ¹	20,784	22,602	30,207	40,955	38,565	37,095	37,100	39,300
Net Debt ¹	-81,408	-71,232	-70,526	-89,413	-90,367	-75,459	-130,208	-148,765
Reference price ²	1,022.50	902.50	1,048.50	1,151.50	1,354.00	1,493.50	1,493.50	1,493.50
Nbr of stocks (in thousands)	549,119	534,083	527,002	516,232	507,743	496,869	-	-
Announcement Date	13/05/22	12/05/23	13/05/24	13/05/25	13/05/26	-	-	-

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.($)
AZBIL CORPORATION	20.28x	2.11x	9.31x	3.35%	4.71B
SIEMENS AG	24.42x	2.91x	15.89x	2.1%	228B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.1x	1.31x	6.18x	4.19%	163B
SCHNEIDER ELECTRIC SE	24.76x	3.34x	15.31x	1.96%	149B
EATON CORPORATION PLC	32.87x	4.91x	20.63x	1.19%	144B
DELTA ELECTRONICS, INC.	35.04x	4.44x	20.62x	1.19%	106B
EMERSON ELECTRIC CO.	33.64x	5.42x	18.87x	1.34%	92B
JOHNSON CONTROLS INTERNATIONAL PLC	31.22x	3.88x	20.83x	1.09%	90.27B
TRANE TECHNOLOGIES PLC	27.09x	3.85x	19.14x	1%	89.75B
VERTIV HOLDINGS CO.	36.64x	6.05x	24.09x	0.11%	89.53B
Average	27.81x	3.82x	17.09x	1.75%	115.61B
Weighted average by Cap.	27.16x	3.72x	16.96x	1.81%