|
Delayed
Japan Exchange
02:30:00 11/11/2026 GMT
|
5-day change | 1st Jan Change | ||
| 20,550.00 JPY | +3.79% |
|
-1.60% | +28.76% |
| 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 | 832,027 | - | - |
| Change | - | -15.17% | 92.68% | -17.65% | 74.57% | 24.14% | - | - |
| Enterprise Value (EV) 1 | 228,403 | 167,827 | 391,854 | 302,019 | 572,172 | 731,457 | 729,527 | 705,920 |
| Change | - | -26.52% | 133.49% | -22.93% | 89.45% | 27.84% | -0.26% | -3.24% |
| P/E | 13.4x | 7.1x | 11.6x | 11.4x | 18.1x | 15.9x | 13.1x | 11.7x |
| PBR | 1.4x | 1.01x | 1.65x | 1.22x | 1.93x | 2.19x | 2x | 1.81x |
| PEG | - | 0.1x | 0.6x | -0.7x | 1.7x | 0.4x | 0.6x | 1x |
| Capitalization / Revenue | 1.27x | 0.9x | 1.6x | 1.21x | 2.01x | 2.14x | 1.91x | 1.77x |
| EV / Revenue | 1.02x | 0.62x | 1.35x | 0.95x | 1.72x | 1.88x | 1.68x | 1.5x |
| EV / EBITDA | 5.42x | 2.96x | 6.6x | 4.95x | 8.64x | 8.27x | 6.89x | 6x |
| EV / EBIT | 7.13x | 3.66x | 8.29x | 6.25x | 10.8x | 9.91x | 8.1x | 6.79x |
| EV / FCF | 11.1x | 7.23x | 42x | 14.4x | 21.2x | 28.7x | 24.7x | 11.5x |
| FCF Yield | 9.02% | 13.8% | 2.38% | 6.93% | 4.71% | 3.49% | 4.05% | 8.72% |
| 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% | 3.85% | 3.12% | 3.48% |
| 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 | 19,800.00 | 19,800.00 | 19,800.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.94x | 1.75x | 7.7x | 4.09% | 4.95B | |
| 30.8x | 5.27x | 18.77x | 0.86% | 121B | |
| 31.06x | 4.86x | 18.54x | 1.72% | 89.35B | |
| 30.46x | 3.5x | 20.06x | 0.68% | 67.77B | |
| 42.88x | 6.71x | 29.54x | 1.79% | 62.61B | |
| 33.11x | 6.85x | 20.04x | -.--% | 49.2B | |
| 22.7x | 1.95x | 14.04x | 2.07% | 33.02B | |
| 24.48x | 4.48x | 16.91x | 0.09% | 33.36B | |
| 22.04x | 4.19x | 14.41x | 2.71% | 31.24B | |
| 23.45x | 3.39x | 14.59x | 1% | 28.33B | |
| Average | 27.59x | 4.29x | 17.46x | 1.5% | 52B | |
| Weighted average by Cap. | 30.48x | 4.83x | 19.30x | 1.19% |
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
