|
Market Closed -
Japan Exchange
06:30:00 29/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 1,487.00 JPY | -0.93% |
|
-1.98% | +4.53% |
| 10-26 | Azbil to Acquire Additional Otec Shares, Making It an Equity-Method Affiliate | MT |
| 10-01 | Tranche Update on Azbil Corporation's Equity Buyback Plan announced on May 13, 2026. | CI |
Company Valuation: Azbil Corporation
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 | 738,844 | - | - |
| Change | - | -14.15% | 14.64% | 7.58% | 15.65% | 7.47% | - | - |
| Enterprise Value (EV) 1 | 480,067 | 410,778 | 482,035 | 505,028 | 597,116 | 663,385 | 608,636 | 590,079 |
| Change | - | -14.43% | 17.35% | 4.77% | 18.23% | 11.1% | -8.25% | -3.05% |
| P/E | 27.1x | 21.5x | 18.4x | 14.8x | 17.9x | 20.4x | 19.2x | 19x |
| PBR | 2.8x | 2.38x | 2.5x | 2.51x | 2.72x | 3.03x | 3.01x | 2.43x |
| PEG | - | 1.9x | 0.5x | 0.4x | -6.34x | -5.67x | 3.14x | 18.22x |
| Capitalization / Revenue | 2.19x | 1.73x | 1.9x | 1.98x | 2.3x | 2.34x | 2.24x | 2.17x |
| EV / Revenue | 1.87x | 1.48x | 1.66x | 1.68x | 2x | 2.1x | 1.85x | 1.73x |
| EV / EBITDA | 14.5x | 11.3x | 11.2x | 10.5x | 11x | 9.27x | 8.1x | 9.95x |
| EV / EBIT | 17x | 13.1x | 13.1x | 12.2x | 12.6x | 14x | 12.4x | 11.3x |
| EV / FCF | 78.3x | 36.9x | 19.1x | 11x | 13.4x | 22.3x | 16.8x | 16.3x |
| FCF Yield | 1.28% | 2.71% | 5.22% | 9.11% | 7.45% | 4.48% | 5.97% | 6.12% |
| 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% | 3.36% | 2.15% | 3.38% |
| 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 | 1,487.00 | 1,487.00 | 1,487.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.38x | 2.12x | 9.36x | 3.33% | 4.71B | |
| 24.83x | 2.95x | 16.11x | 2.07% | 231B | |
| 11.86x | 1.28x | 6.07x | 4.26% | 160B | |
| 25.5x | 3.32x | 15.22x | 1.89% | 155B | |
| 34.91x | 5.18x | 21.77x | 1.12% | 153B | |
| 38.19x | 5.07x | 22.78x | 1.3% | 124B | |
| 29.66x | 4.26x | 20.9x | 0.91% | 98.67B | |
| 32.96x | 4.07x | 21.89x | 1.03% | 95.31B | |
| 34.21x | 5.5x | 19.15x | 1.32% | 93.55B | |
| 88.9x | 10.09x | 61.48x | 0.34% | 85.66B | |
| Average | 34.14x | 4.39x | 21.47x | 1.76% | 120.05B | |
| Weighted average by Cap. | 32.17x | 4.18x | 20.37x | 1.78% |
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
- Stocks
- 6845 Stock
- Valuation Azbil Corporation
Select your edition
All financial news and data tailored to specific country editions
