Valuation DMW Corporation

Stocks

Market Closed - Japan Exchange 07:07:09 19/08/2026 BST			5-day change	1st Jan Change
5,550.00 ^JPY	0.00%		-0.89%	+5.11%

03-23	METAWATER Co., Ltd. completed the acquisition of 48.94% stake in Suido Kiko Kaisha, Ltd. from a group of shareholders.	CI
02-05	METAWATER Co., Ltd. proposed to acquire 48.94% stake in Suido Kiko Kaisha, Ltd. from a group of shareholders for ¥8.5 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	15,696	14,031	13,215	16,931	17,277	24,778
Change	-	-10.61%	-5.82%	28.12%	2.04%	43.42%
Enterprise Value (EV) ¹	8,701	8,149	6,789	10,792	10,630	18,829
Change	-	-6.34%	-16.69%	58.97%	-1.51%	77.14%
P/E	7.88x	7.47x	7.06x	9.67x	7.23x	9.47x
PBR	0.75x	0.62x	0.55x	0.65x	0.62x	0.81x
PEG	-	-1.28x	-18.31x	-1.48x	0.2x	1.01x
Capitalization / Revenue	0.72x	0.61x	0.55x	0.7x	0.62x	0.88x
EV / Revenue	0.4x	0.36x	0.28x	0.45x	0.38x	0.67x
EV / EBITDA	2.87x	2.76x	2.19x	3.71x	2.7x	4.55x
EV / EBIT	3.41x	3.36x	2.67x	4.72x	3.28x	5.39x
EV / FCF	15.8x	-6.24x	14.7x	-35.8x	7.49x	-82.4x
FCF Yield	6.33%	-16%	6.81%	-2.8%	13.3%	-1.21%
Dividend per Share ²	107.5	117.5	122.5	127.5	175	190
Rate of return	2.9%	3.54%	3.93%	3.19%	4.2%	3.18%
EPS ²	471	443.5	441.8	413	576.6	630.6
Distribution rate	22.8%	26.5%	27.7%	30.9%	30.3%	30.1%
Net sales ¹	21,750	22,820	23,874	24,096	28,077	28,189
EBITDA ¹	3,034	2,957	3,097	2,907	3,930	4,139
EBIT ¹	2,548	2,427	2,546	2,285	3,236	3,495
Net income ¹	2,003	1,877	1,871	1,750	2,426	2,615
Net Debt ¹	-6,995	-5,882	-6,426	-6,139	-6,647	-5,949
Reference price ²	3,710.00	3,315.00	3,120.00	3,995.00	4,170.00	5,970.00
Nbr of stocks (in thousands)	4,231	4,233	4,235	4,238	4,143	4,150
Announcement Date	29/06/21	29/06/22	29/06/23	27/06/24	26/06/25	25/06/26

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.($)
DMW CORPORATION	-	-	-	-	144M
PARKER-HANNIFIN CORPORATION	38.28x	6.54x	24.28x	0.7%	131B
FANUC CORPORATION	28.59x	5.31x	18.44x	2.11%	36.74B
INGERSOLL RAND INC.	31.87x	4.23x	15.99x	0.11%	31.34B
SMC CORPORATION	23.59x	3.93x	12.45x	1.43%	29.62B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	118.75x	42.67x	97.61x	0.31%	29.32B
DOVER CORPORATION	22.43x	3.25x	14.01x	1.04%	27.35B
XYLEM INC.	24.89x	3.03x	13.06x	1.52%	26.6B
ALFA LAVAL AB	25.63x	3.23x	15.75x	1.76%	23.87B
Average	39.25x	9.02x	26.45x	1.12%	37.37B
Weighted average by Cap.	39.10x	8.33x	25.89x	1%