|
Delayed
Japan Exchange
01:47:40 21/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 27,070.00 JPY | +4.16% |
|
+6.56% | +14.27% |
| 10-01 | Tranche Update on HOYA Corporation's Equity Buyback Plan announced on July 31, 2026. | CI |
| 09-28 | SBI Securities Starts Hoya at Neutral with 29,400 Yen Price Target | MT |
Company Valuation: HOYA Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,121,819 | 5,171,784 | 6,568,676 | 5,751,253 | 8,941,378 | 8,694,032 | - | - |
| Change | - | 0.98% | 27.01% | -12.44% | 55.47% | -2.77% | - | - |
| Enterprise Value (EV) 1 | 4,724,015 | 4,790,478 | 6,072,753 | 5,254,569 | 8,409,527 | 8,234,356 | 8,254,043 | 8,264,601 |
| Change | - | 1.41% | 26.77% | -13.47% | 60.04% | -2.08% | 0.24% | 0.13% |
| P/E | 31.4x | 31x | 36.4x | 28.9x | 35.7x | 31.3x | 27.2x | 23.5x |
| PBR | 6.37x | 6.3x | 6.79x | 5.9x | 8.73x | 8.69x | 8.25x | 7.7x |
| PEG | - | 5.94x | 3.74x | 2.3x | 1.3x | 2.7x | 1.8x | 1.5x |
| Capitalization / Revenue | 7.74x | 7.15x | 8.61x | 6.64x | 9.43x | 8.27x | 7.6x | 6.94x |
| EV / Revenue | 7.14x | 6.62x | 7.96x | 6.07x | 8.87x | 7.83x | 7.22x | 6.59x |
| EV / EBITDA | 19.4x | 18.4x | 15.1x | 13.9x | 24.5x | 20.1x | 17.9x | 15.7x |
| EV / EBIT | 23.6x | 22.7x | 17.2x | 15.9x | 29.5x | 23.8x | 21x | 18.5x |
| EV / FCF | 29.4x | 31x | 32.5x | 30.2x | 39.5x | 33.3x | 29.8x | 25.7x |
| FCF Yield | 3.4% | 3.22% | 3.08% | 3.32% | 2.53% | 3.01% | 3.35% | 3.9% |
| Dividend per Share 2 | 110 | 110 | 110 | 160 | 295 | 328.1 | 376.9 | 439.9 |
| Rate of return | 0.78% | 0.76% | 0.59% | 0.95% | 1.11% | 1.26% | 1.45% | 1.69% |
| EPS 2 | 446.4 | 469.8 | 515.5 | 581.4 | 743.9 | 830.6 | 955.3 | 1,107 |
| Distribution rate | 24.6% | 23.4% | 21.3% | 27.5% | 39.7% | 39.5% | 39.4% | 39.7% |
| Net sales 1 | 661,466 | 723,582 | 762,610 | 866,032 | 947,749 | 1,051,051 | 1,143,571 | 1,253,395 |
| EBITDA 1 | 243,353 | 260,371 | 401,017 | 378,331 | 343,459 | 408,884 | 460,402 | 527,746 |
| EBIT 1 | 200,334 | 210,756 | 353,802 | 329,754 | 285,241 | 345,282 | 393,309 | 446,587 |
| Net income 1 | 164,507 | 168,638 | 181,377 | 202,101 | 253,085 | 276,419 | 313,900 | 356,447 |
| Net Debt 1 | -397,804 | -381,306 | -495,923 | -496,684 | -531,851 | -459,676 | -439,988 | -429,431 |
| Reference price 2 | 14,030.00 | 14,560.00 | 18,740.00 | 16,780.00 | 26,550.00 | 25,990.00 | 25,990.00 | 25,990.00 |
| Nbr of stocks (in thousands) | 365,062 | 355,205 | 350,516 | 342,745 | 336,775 | 334,514 | - | - |
| Announcement Date | 06/05/22 | 08/05/23 | 15/05/24 | 01/05/25 | 30/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.09x | 7.72x | 19.92x | 1.28% | 54.02B | |
| 30.7x | 4.06x | 15.71x | 2.44% | 180B | |
| 19.83x | 3.46x | 12.37x | 3.06% | 114B | |
| 23.23x | 4.55x | 15.85x | 1.21% | 114B | |
| 26.93x | 2.64x | 10.6x | 2.68% | 78.39B | |
| 18.65x | 0.21x | 13.46x | 0.7% | 64.88B | |
| 36.76x | 3.52x | 12.05x | 2.06% | 51.96B | |
| 37.64x | 9.35x | 26.14x | -.--% | 43.79B | |
| 34.55x | 6.06x | 19.02x | -.--% | 32.45B | |
| 38.33x | 3.11x | 11.6x | 0.56% | 31.94B | |
| Average | 29.77x | 4.47x | 15.67x | 1.4% | 76.53B | |
| Weighted average by Cap. | 27.88x | 4.14x | 15.14x | 1.8% |
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
- 7741 Stock
- Valuation HOYA Corporation
Select your edition
All financial news and data tailored to specific country editions
