Valuation Keyence Corporation Deutsche Boerse AG

Stocks

KEE

JP3236200006

Electronic Equipment & Parts

Market Closed - Deutsche Boerse AG Other stock markets 13:11:23 10/08/2026 BST			After hours 20:58:00
471.90 ^EUR	+1.61%		468.50	-0.72%

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	20,614,632	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	43.87%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	18,831,342	18,563,435	18,224,049
Change	-	11.28%	18.18%	-16.09%	-5.34%	46.72%	-1.42%	-1.83%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	37.3x	33.5x	30.4x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	5.35x	4.83x	4.36x
PEG	-	2.1x	25.43x	4.73x	2.8x	1.6x	2.9x	3x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	14.4x	12.9x	11.8x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	13.2x	11.6x	10.4x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	24.3x	21.4x	19.2x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	24.9x	22x	19.6x
EV / FCF	47.2x	95x	111x	34.3x	108x	52x	38.6x	31.7x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.92%	2.59%	3.15%
Dividend per Share ²	200	300	300	350	550	631.4	729.3	823.3
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.74%	0.86%	0.97%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,276	2,541	2,799
Distribution rate	16%	20%	19.7%	21.3%	30%	27.7%	28.7%	29.4%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,426,877	1,595,025	1,748,374
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	775,387	865,770	949,455
EBIT ¹	418,045	498,914	495,014	549,775	595,759	755,563	845,482	928,509
Net income ¹	303,360	362,963	369,642	398,656	445,185	551,574	615,051	676,093
Net Debt ¹	-1,004,572	-940,458	-1,132,776	-1,219,234	-1,493,889	-1,783,290	-2,051,197	-2,390,583
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	85,000.00	85,000.00	85,000.00
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

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.($)
KEYENCE CORPORATION	37.39x	13.22x	24.32x	0.74%	131B
SHENGYI TECHNOLOGY CO.,LTD.	54.72x	8.2x	38.47x	1.44%	50.38B
FLEX LTD.	29.49x	1.36x	15.6x	-.--%	44.83B
TDK CORPORATION	23.38x	1.96x	9.36x	1.35%	35.96B
TELEDYNE TECHNOLOGIES INCORPORATED	33.08x	5.04x	20.12x	-.--%	32.05B
KYOCERA CORPORATION	32.58x	2.27x	15.71x	1.48%	31.22B
HEXAGON AB	11.04x	6.15x	17.12x	1.37%	27.65B
HALMA PLC	33.18x	5.07x	20.27x	0.7%	19.35B
ZEBRA TECHNOLOGIES CORPORATION	25.29x	3.22x	13.45x	-.--%	17.81B
Average	31.13x	5.16x	19.38x	0.79%	43.35B
Weighted average by Cap.	34.06x	7.26x	21.53x	0.81%