Stock CAJPY CANON INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Canon Inc. OTC Markets

Equities

CAJPY

US1380063099

Office Equipment

Market Closed - OTC Markets
Other stock markets
 20:59:54 09/05/2024 BST 		5-day change 1st Jan Change
28.11 USD +1.04% Intraday chart for Canon Inc. +1.70% +9.80%
05-08 Canon Repurchases 3 Billion Yen Worth of Shares in April MT
05-07 Tranche Update on Canon Inc.'s Equity Buyback Plan announced on January 30, 2024. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,177,145 2,068,543 2,929,211 2,899,801 3,575,836 4,267,706 - -
Enterprise Value (EV) 1 3,161,938 2,057,857 2,749,080 2,944,208 3,588,005 4,171,020 4,075,344 3,944,948
P/E ratio 25.5 x 24.9 x 13.6 x 12.1 x 13.7 x 14.2 x 13.6 x 13.1 x
Yield 5.36% 4.04% 3.57% 4.2% 3.87% 3.53% 3.67% 3.78%
Capitalization / Revenue 0.88 x 0.65 x 0.83 x 0.72 x 0.86 x 0.98 x 0.97 x 0.96 x
EV / Revenue 0.88 x 0.65 x 0.78 x 0.73 x 0.86 x 0.96 x 0.93 x 0.89 x
EV / EBITDA 7.67 x 6.08 x 5.46 x 5.08 x 5.84 x 6.29 x 5.91 x 5.62 x
EV / FCF 24.3 x 12 x 10 x 36 x 20.4 x 13.6 x 12.5 x 11.9 x
FCF Yield 4.11% 8.36% 9.96% 2.78% 4.9% 7.34% 8.01% 8.44%
Price to Book 1.18 x 0.8 x 1.02 x 0.93 x 1.07 x 1.23 x 1.18 x 1.13 x
Nbr of stocks (in thousands) 1,063,836 1,045,775 1,045,773 1,015,514 987,800 983,796 - -
Reference price 2 2,986 1,978 2,801 2,856 3,620 4,338 4,338 4,338
Announcement Date 29/01/20 28/01/21 27/01/22 30/01/23 30/01/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,593,300 3,160,243 3,513,357 4,031,414 4,180,972 4,337,712 4,395,552 4,448,677
EBITDA 1 412,000 338,372 503,164 579,891 614,042 662,870 689,153 702,394
EBIT 1 174,700 110,547 281,918 353,399 375,366 422,024 438,693 447,555
Operating Margin 4.86% 3.5% 8.02% 8.77% 8.98% 9.73% 9.98% 10.06%
Earnings before Tax (EBT) 1 195,700 130,280 302,706 352,440 390,767 439,180 455,261 467,085
Net income 1 125,100 83,318 214,718 243,961 264,513 300,908 311,805 317,045
Net margin 3.48% 2.64% 6.11% 6.05% 6.33% 6.94% 7.09% 7.13%
EPS 2 116.9 79.37 205.4 236.7 264.2 305.5 320.0 329.9
Free Cash Flow 1 129,900 172,078 273,678 81,783 175,818 305,970 326,564 332,858
FCF margin 3.62% 5.45% 7.79% 2.03% 4.21% 7.05% 7.43% 7.48%
FCF Conversion (EBITDA) 31.53% 50.85% 54.39% 14.1% 28.63% 46.16% 47.39% 47.39%
FCF Conversion (Net income) 103.84% 206.53% 127.46% 33.52% 66.47% 101.68% 104.73% 104.99%
Dividend per Share 2 160.0 80.00 100.0 120.0 140.0 153.2 159.4 164.2
Announcement Date 29/01/20 28/01/21 27/01/22 30/01/23 30/01/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 Q3 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 Q1
Net sales 1 1,822,965 1,455,627 1,704,616 1,724,584 833,324 955,449 1,788,773 879,350 998,799 1,878,149 996,090 1,157,175 2,153,265 971,125 1,020,882 1,992,007 1,025,247 1,163,718 2,188,965 988,519 1,056,500 2,044,728 1,065,229 1,214,912 2,319,508 1,022,400
EBITDA - - - - 113,126 135,231 - 130,490 155,227 - 136,563 157,611 - 136,947 150,998 - 145,540 - - - - - - - - -
EBIT 1 91,145 15,122 95,425 147,833 58,728 75,357 134,085 76,140 98,475 174,615 81,440 97,344 178,784 84,475 92,274 176,749 82,624 115,993 198,617 80,083 97,914 183,194 99,757 131,131 241,708 87,100
Operating Margin 5% 1.04% 5.6% 8.57% 7.05% 7.89% 7.5% 8.66% 9.86% 9.3% 8.18% 8.41% 8.3% 8.7% 9.04% 8.87% 8.06% 9.97% 9.07% 8.1% 9.27% 8.96% 9.36% 10.79% 10.42% 8.52%
Earnings before Tax (EBT) 1 98,552 27,288 102,992 151,821 79,326 71,559 150,885 67,697 85,196 152,893 79,076 120,471 199,547 87,534 101,128 188,662 87,320 114,785 202,105 89,222 99,333 276,407 96,500 139,000 253,389 -
Net income 1 59,322 13,071 70,247 105,603 49,317 59,798 109,115 45,975 59,025 105,000 54,118 84,843 138,961 56,410 65,403 121,813 62,134 80,566 142,700 59,949 69,382 131,436 67,363 87,805 178,928 64,100
Net margin 3.25% 0.9% 4.12% 6.12% 5.92% 6.26% 6.1% 5.23% 5.91% 5.59% 5.43% 7.33% 6.45% 5.81% 6.41% 6.12% 6.06% 6.92% 6.52% 6.06% 6.57% 6.43% 6.32% 7.23% 7.71% 6.27%
EPS 2 55.71 12.41 66.96 101.0 47.16 57.20 104.4 43.97 56.85 100.8 52.90 82.99 135.9 55.56 64.80 120.4 62.62 81.22 143.8 60.70 66.60 128.6 69.30 108.6 178.6 -
Dividend per Share 2 80.00 40.00 40.00 45.00 - 55.00 55.00 - 60.00 60.00 - 60.00 60.00 - 70.00 70.00 - 70.00 70.00 - 80.00 80.00 - 80.00 80.00 -
Announcement Date 29/01/20 28/07/20 28/01/21 28/07/21 26/10/21 27/01/22 27/01/22 26/04/22 26/07/22 26/07/22 26/10/22 30/01/23 30/01/23 26/04/23 27/07/23 27/07/23 26/10/23 30/01/24 30/01/24 24/04/24 - - - - - -
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 44,407 12,169 - - -
Net Cash position 1 15,207 10,686 180,131 - - 96,686 192,362 322,758
Leverage (Debt/EBITDA) - - - 0.0766 x 0.0198 x - - -
Free Cash Flow 1 129,900 172,078 273,678 81,783 175,818 305,970 326,564 332,858
ROE (net income / shareholders' equity) 4.5% 3.2% 7.9% 8.1% 8.2% 8.9% 9.05% 8.81%
ROA (Net income/ Total Assets) 4.05% 2.77% 6.46% 7.16% 7.43% 6.4% 6.46% 6.54%
Assets 1 3,089,415 3,003,858 3,325,512 3,407,871 3,557,860 4,700,221 4,828,502 4,848,975
Book Value Per Share 2 2,531 2,463 2,748 3,066 3,395 3,530 3,664 3,839
Cash Flow per Share 2 339.0 296.0 417.0 456.0 503.0 541.0 569.0 589.0
Capex 1 178,100 161,727 179,000 183,291 231,725 232,814 234,050 237,460
Capex / Sales 4.96% 5.12% 5.09% 4.55% 5.54% 5.37% 5.32% 5.34%
Announcement Date 29/01/20 28/01/21 27/01/22 30/01/23 30/01/24 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Canon Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
4,338 JPY
Average target price
4,350 JPY
Spread / Average Target
+0.28%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Office Equipment

1st Jan change Capi.
BROTHER INDUSTRIES, LTD. Stock Brother Industries, Ltd.
+31.33% 4.6B
KONICA MINOLTA, INC. Stock Konica Minolta, Inc.
+31.25% 1.67B
TOSHIBA TEC CORPORATION Stock Toshiba Tec Corporation
+10.41% 1.1B
ZHEJIANG LANTE OPTICS CO., LTD. Stock Zhejiang Lante Optics Co., Ltd.
-17.56% 1.07B
PITNEY BOWES INC. Stock Pitney Bowes Inc.
+15.45% 909M
FOCUSLIGHT TECHNOLOGIES INC Stock Focuslight Technologies Inc
-33.81% 937M
SATO HOLDINGS CORPORATION Stock Sato Holdings Corporation
+1.42% 443M
DATALOGIC S.P.A. Stock Datalogic S.p.A.
-14.79% 334M
XRF SCIENTIFIC LIMITED Stock XRF Scientific Limited
+9.75% 121M
Other Office Equipment
  1. Stock Market
  2. Equities
  3. 7751 Stock
  4. CAJPY Stock
  5. Financials Canon Inc.