Valuation Keyence Corporation Thailand S.E.

Stocks

KEYENCE23

TH3932121306

Electronic Equipment & Parts

End-of-day quote Thailand S.E. 30/09/2026			5-day change	1st Jan Change
3.060 ^THB	+1.32%		+2.00%	+45.71%

08-04	Daiwa Upgrades Keyence to Outperform from Neutral; Price Target is 95,000 Yen	MT
07-29	Japan's Nikkei hits two-month low after chip rout	RE

Company Valuation: Keyence Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	13,290,446	14,612,193	17,289,660	14,777,076	14,328,389	19,518,419	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	36.22%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	17,790,068	17,574,906	17,295,739
Change	-	11.28%	18.18%	-16.09%	-5.34%	38.61%	-1.21%	-1.59%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	34.5x	30.8x	27.8x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	5.04x	4.53x	4.07x
PEG	-	2.1x	25.43x	4.73x	2.8x	1.3x	2.6x	2.5x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	13.5x	12x	10.9x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	12.3x	10.8x	9.64x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	22.4x	19.8x	17.6x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	23x	20.2x	18x
EV / FCF	47.2x	95x	111x	34.3x	108x	55.1x	39.3x	32.7x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.81%	2.55%	3.06%
Dividend per Share ²	200	300	300	350	550	641.4	738.6	837.5
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.8%	0.92%	1.04%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,333	2,611	2,895
Distribution rate	16%	20%	19.7%	21.3%	30%	27.5%	28.3%	28.9%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,450,073	1,626,631	1,793,936
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	794,109	888,458	980,493
EBIT ¹	418,045	498,914	495,014	549,775	595,759	774,178	868,007	959,276
Net income ¹	303,360	362,963	369,642	398,656	445,185	565,408	631,574	698,587
Net Debt ¹	-1,004,572	-940,458	-1,132,776	-1,219,234	-1,493,889	-1,728,351	-1,943,513	-2,222,679
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	80,480.00	80,480.00	80,480.00
Nbr of stocks (in thousands)	242,526	242,526	242,526	242,525	242,525	242,525	-	-
Announcement Date	27/04/22	27/04/23	25/04/24	25/04/25	24/04/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

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.($)
AMPHENOL CORPORATION	33.08x	6.16x	18.8x	0.68%	208B
CORNING INCORPORATED	57.26x	7.16x	24.55x	0.76%	132B
KEYENCE CORPORATION	34.5x	12.27x	22.4x	0.8%	124B
HON HAI PRECISION INDUSTRY CO., LTD.	13.5x	0.31x	6.8x	3.72%	111B
MURATA MANUFACTURING CO., LTD.	38.91x	6.37x	20.82x	0.9%	90.94B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	72.23x	7.74x	35.81x	0.19%	82.3B
EOPTOLINK TECHNOLOGY INC., LTD.	25.33x	9.09x	18.46x	0.5%	80.86B
TE CONNECTIVITY PLC	19.41x	3.27x	12.52x	1.38%	61.11B
LUXSHARE PRECISION INDUSTRY CO., LTD.	17.64x	1.05x	11.79x	0.73%	59.59B
Average	34.65x	5.93x	19.11x	1.07%	105.56B
Weighted average by Cap.	35.80x	6.32x	19.47x	1.07%