|
Delayed
Japan Exchange
01:37:12 01/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 24,570.00 JPY | +0.51% |
|
+4.42% | +53.95% |
| 08-11 | Jefferies Adjusts Horiba's Price Target to 35,000 Yen From 33,000 Yen, Keeps at Buy | MT |
| 08-07 | Horiba's H1 Attributable Profit Climbs 38%; Interim Dividend Declared | MT |
Company Valuation: HORIBA, Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 285,254 | 241,976 | 466,235 | 383,949 | 670,256 | 1,027,217 | - | - |
| Change | - | -15.17% | 92.68% | -17.65% | 74.57% | 53.26% | - | - |
| Enterprise Value (EV) 1 | 228,403 | 167,827 | 391,854 | 302,019 | 572,172 | 926,647 | 924,717 | 901,110 |
| Change | - | -26.52% | 133.49% | -22.93% | 89.45% | 61.95% | -0.21% | -2.55% |
| P/E | 13.4x | 7.1x | 11.6x | 11.4x | 18.1x | 19.6x | 16.1x | 14.4x |
| PBR | 1.4x | 1.01x | 1.65x | 1.22x | 1.93x | 2.7x | 2.48x | 2.24x |
| PEG | - | 0.1x | 0.6x | -0.7x | 1.7x | 0.5x | 0.7x | 1.2x |
| Capitalization / Revenue | 1.27x | 0.9x | 1.6x | 1.21x | 2.01x | 2.64x | 2.36x | 2.19x |
| EV / Revenue | 1.02x | 0.62x | 1.35x | 0.95x | 1.72x | 2.38x | 2.13x | 1.92x |
| EV / EBITDA | 5.42x | 2.96x | 6.6x | 4.95x | 8.64x | 10.5x | 8.73x | 7.66x |
| EV / EBIT | 7.13x | 3.66x | 8.29x | 6.25x | 10.8x | 12.6x | 10.3x | 8.67x |
| EV / FCF | 11.1x | 7.23x | 42x | 14.4x | 21.2x | 36.3x | 31.3x | 14.6x |
| FCF Yield | 9.02% | 13.8% | 2.38% | 6.93% | 4.71% | 2.75% | 3.2% | 6.83% |
| Dividend per Share 2 | 150 | 245 | 290 | 270 | 450 | 762 | 618.3 | 690 |
| Rate of return | 2.22% | 4.28% | 2.63% | 2.95% | 2.82% | 3.12% | 2.53% | 2.82% |
| EPS 2 | 505 | 807.1 | 953.7 | 799.4 | 883.5 | 1,246 | 1,516 | 1,694 |
| Distribution rate | 29.7% | 30.4% | 30.4% | 33.8% | 50.9% | 61.2% | 40.8% | 40.7% |
| Net sales 1 | 224,314 | 270,133 | 290,558 | 317,369 | 333,081 | 389,484 | 435,146 | 469,790 |
| EBITDA 1 | 42,109 | 56,754 | 59,393 | 60,993 | 66,220 | 88,467 | 105,954 | 117,624 |
| EBIT 1 | 32,046 | 45,843 | 47,296 | 48,340 | 53,040 | 73,810 | 90,059 | 103,979 |
| Net income 1 | 21,311 | 34,072 | 40,302 | 33,591 | 37,090 | 52,363 | 63,713 | 71,221 |
| Net Debt 1 | -56,851 | -74,149 | -74,381 | -81,930 | -98,084 | -100,570 | -102,499 | -126,107 |
| Reference price 2 | 6,760.00 | 5,730.00 | 11,030.00 | 9,152.00 | 15,960.00 | 24,445.00 | 24,445.00 | 24,445.00 |
| Nbr of stocks (in thousands) | 42,197 | 42,230 | 42,270 | 41,952 | 41,996 | 42,022 | - | - |
| Announcement Date | 14/02/22 | 14/02/23 | 14/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.5x | 2.36x | 10.4x | 3.14% | 6.47B | |
| 31.02x | 5.4x | 19.55x | 0.83% | 122B | |
| 34.67x | 5.45x | 20.65x | 1.55% | 96.9B | |
| 42.25x | 8.56x | 25.06x | -.--% | 61.4B | |
| 26.92x | 3.08x | 17.81x | 0.77% | 58.81B | |
| 39.58x | 6.16x | 27.17x | 1.96% | 57.33B | |
| 26.77x | 4.92x | 17.21x | 2.25% | 34.98B | |
| 30.18x | 4.03x | 15.22x | 0.11% | 29.67B | |
| 20.39x | 1.74x | 12.55x | 2.3% | 29.67B | |
| 20.22x | 3.48x | 11.13x | 1.51% | 28.14B | |
| Average | 29.15x | 4.52x | 17.68x | 1.44% | 52.58B | |
| Weighted average by Cap. | 31.83x | 5.15x | 19.68x | 1.18% |
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
- 6856 Stock
- Valuation HORIBA, Ltd.
Select your edition
All financial news and data tailored to specific country editions
