Valuation Hitachi, Ltd.

Equities

6501

JP3788600009

Consumer Goods Conglomerates

Delayed Japan Exchange Other stock markets 05:56:11 09/03/2026 GMT			5-day change	1st Jan Change
4,675.00 ^JPY	-3.23%		-7.75%	-4.61%

03-04	Banorte partners with Hitachi Vantara to build a future-ready digital banking platform	RE
02-24	Hitachi, Ltd. to Enter Revenue Service for Septa's Media-Sharon Hill Line	CI

Company Valuation: Hitachi, Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,838,080	5,962,899	6,799,327	12,884,851	15,830,341	21,790,595	-	-
Change	-	23.25%	14.03%	89.5%	22.86%	37.65%	-	-
Enterprise Value (EV) ¹	6,219,550	7,744,469	8,179,392	13,359,506	16,170,215	21,448,863	21,393,387	21,204,173
Change	-	24.52%	5.62%	63.33%	21.04%	32.64%	-0.26%	-0.88%
P/E ratio	9.64x	10.2x	10.6x	21.9x	25.8x	26.9x	23.3x	20.3x
PBR	1.37x	1.37x	1.38x	2.26x	2.71x	3.62x	3.34x	3.06x
PEG	-	0.6x	0.8x	-2.97x	4.64x	0.8x	1.5x	1.4x
Capitalization / Revenue	0.55x	0.58x	0.62x	1.32x	1.62x	2.09x	1.93x	1.8x
EV / Revenue	0.71x	0.75x	0.75x	1.37x	1.65x	2.05x	1.9x	1.75x
EV / EBITDA	6.3x	6.06x	6.42x	11.1x	11.5x	13.4x	11.9x	10.9x
EV / EBIT	12.6x	10.5x	10.9x	17.7x	16.6x	18.5x	15.9x	14x
EV / FCF	18.6x	-24.3x	8.36x	16.2x	27x	33.4x	33x	30.4x
FCF Yield	5.37%	-4.12%	12%	6.18%	3.7%	2.99%	3.03%	3.29%
Dividend per Share ²	21	25	29	36	43	49.33	57.12	64
Rate of return	2.1%	2.03%	2%	1.29%	1.24%	1.02%	1.18%	1.32%
EPS ²	103.9	120.8	136.9	126.8	133.8	179.8	207.1	237.8
Distribution rate	20.2%	20.7%	21.2%	28.4%	32.1%	27.4%	27.6%	26.9%
Net sales ¹	8,729,196	10,264,602	10,881,150	9,728,700	9,783,370	10,449,233	11,288,558	12,130,290
EBITDA ¹	986,843	1,278,488	1,274,454	1,207,341	1,403,134	1,602,903	1,793,565	1,953,738
EBIT ¹	495,180	738,236	748,144	755,800	971,600	1,160,793	1,343,409	1,519,397
Net income ¹	501,613	583,470	649,124	589,800	615,724	815,444	929,800	1,054,572
Net Debt ¹	1,381,470	1,781,570	1,380,065	474,655	339,874	-341,732	-397,209	-586,423
Reference price ²	1,000.80	1,233.00	1,450.40	2,781.00	3,458.00	4,831.00	4,831.00	4,831.00
Nbr of stocks (in thousands)	4,834,213	4,836,090	4,687,898	4,633,172	4,577,889	4,510,577	-	-
Announcement Date	28/04/21	28/04/22	27/04/23	26/04/24	28/04/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
HITACHI, LTD.	26.86x	2.05x	13.38x	1.02%	138B
BERKSHIRE HATHAWAY INC.	23.29x	-	-	-.--%	1,076B
HONEYWELL INTERNATIONAL INC.	24.16x	4.34x	17.13x	2.06%	150B
MITSUBISHI HEAVY INDUSTRIES, LTD.	54.75x	3.32x	27.8x	0.52%	101B
3M COMPANY	18.45x	3.53x	12.15x	1.95%	80.8B
ILLINOIS TOOL WORKS INC.	24.58x	5.32x	18.06x	2.37%	79.88B
MITSUBISHI ELECTRIC CORPORATION	31.45x	1.87x	17.15x	1.01%	71.64B
JARDINE MATHESON HOLDINGS LIMITED	13.73x	0.88x	5.52x	3.05%	22.22B
INDUSTRIES QATAR Q.P.S.C.	14.2x	3.69x	12.39x	6.03%	19.08B
Average	25.72x	3.12x	15.45x	2%	193.23B
Weighted average by Cap.	25.44x	3.32x	16.96x	0.64%