Valuation Canon Inc. Sapporo S.E.

Stocks

Market Closed - Sapporo S.E. 05:06:21 14/08/2026 BST			5-day change	1st Jan Change
4,505.00 ^JPY	+10.01%		-.--%	-

08-19	Canon to Launch 23 Billion Yen Share Buyback	MT
07-30	Sony pitches to buy Japanese lens maker Tamron	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,929,211	2,899,801	3,575,836	4,871,959	4,070,674	3,957,919	-	-
Change	-	-1%	23.31%	36.25%	-16.45%	-2.77%	-	-
Enterprise Value (EV) ¹	2,749,080	2,944,208	3,588,005	4,889,024	4,430,852	4,265,152	4,179,687	4,094,206
Change	-	7.1%	21.87%	36.26%	-9.37%	-3.74%	-2%	-2.05%
P/E	13.6x	12.1x	13.7x	31.2x	12.6x	12.5x	11.7x	11x
PBR	1.02x	0.93x	1.07x	1.48x	1.17x	1.13x	1.07x	1.01x
PEG	-	0.8x	1.2x	-0.8x	0x	8.12x	1.81x	1.55x
Capitalization / Revenue	0.83x	0.72x	0.86x	1.08x	0.88x	0.83x	0.8x	0.79x
EV / Revenue	0.78x	0.73x	0.86x	1.08x	0.96x	0.89x	0.85x	0.81x
EV / EBITDA	5.46x	5.08x	5.84x	9.49x	6.38x	6.12x	5.79x	5.4x
EV / EBIT	9.75x	8.33x	9.56x	17.5x	9.73x	9.34x	8.69x	8x
EV / FCF	10x	36x	20.4x	13.9x	19.6x	15.4x	14.2x	13x
FCF Yield	9.96%	2.78%	4.9%	7.17%	5.11%	6.5%	7.05%	7.72%
Dividend per Share ²	100	120	140	155	160	160.6	168.8	176.1
Rate of return	3.57%	4.2%	3.87%	3%	3.45%	3.45%	3.62%	3.78%
EPS ²	205.4	236.7	264.2	165.5	367.5	373.1	397.2	425.3
Distribution rate	48.7%	50.7%	53%	93.6%	43.5%	43%	42.5%	41.4%
Net sales ¹	3,513,357	4,031,414	4,180,972	4,509,821	4,624,727	4,783,150	4,938,722	5,040,144
EBITDA ¹	503,164	579,891	614,042	515,219	694,626	696,423	721,458	757,817
EBIT ¹	281,918	353,399	375,366	279,754	455,390	456,517	480,969	511,512
Net income ¹	214,718	243,961	264,513	160,025	332,053	327,281	335,166	352,692
Net Debt ¹	-180,131	44,407	12,169	17,065	360,178	307,234	221,768	136,287
Reference price ²	2,801.00	2,855.50	3,620.00	5,161.00	4,633.00	4,660.00	4,660.00	4,660.00
Nbr of stocks (in thousands)	1,045,773	1,015,514	987,800	943,995	878,626	849,339	-	-
Announcement Date	27/01/22	30/01/23	30/01/24	30/01/25	29/01/26	-	-	-

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.($)
CANON INC.	12.49x	0.89x	6.12x	3.45%	25.44B
BROTHER INDUSTRIES, LTD.	13.12x	1.03x	5.77x	2.47%	7.76B
RICOH COMPANY, LTD.	14.13x	0.48x	5.79x	2.59%	6.17B
ZHEJIANG LANTE OPTICS CO., LTD.	38.16x	11.23x	26.53x	0.78%	4.08B
PITNEY BOWES INC.	11.45x	2.22x	7.24x	2.07%	2.41B
KONICA MINOLTA, INC.	11.03x	0.47x	5x	2.71%	2.11B
OKI ELECTRIC INDUSTRY CO., LTD.	13.06x	0.65x	7.62x	2.51%	1.5B
TOSHIBA TEC CORPORATION	12.81x	-	-	2.01%	1.02B
SATO CORPORATION	11.63x	-	-	2.87%	582M
Average	15.32x	2.42x	9.15x	2.38%	5.67B
Weighted average by Cap.	14.74x	1.75x	7.76x	2.82%