Valuation Keyence Corporation Deutsche Boerse AG

Stocks

KEE

JP3236200006

Electronic Equipment & Parts

Market Closed - Deutsche Boerse AG 08:30:24 18/09/2026 BST			5-day change	1st Jan Change
426.50 ^EUR	+0.66%		-0.58%	+36.13%

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	18,572,571	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	29.62%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	16,844,220	16,629,058	16,349,892
Change	-	11.28%	18.18%	-16.09%	-5.34%	31.24%	-1.28%	-1.68%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	32.8x	29.3x	26.4x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	4.79x	4.31x	3.87x
PEG	-	2.1x	25.43x	4.73x	2.8x	1.2x	2.5x	2.4x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	12.8x	11.4x	10.4x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	11.6x	10.2x	9.11x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	21.2x	18.7x	16.7x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	21.8x	19.2x	17x
EV / FCF	47.2x	95x	111x	34.3x	108x	52.2x	37.2x	30.9x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.92%	2.69%	3.23%
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%	0.84%	0.96%	1.09%
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	76,580.00	76,580.00	76,580.00
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.($)
KEYENCE CORPORATION	32.83x	11.62x	21.21x	0.84%	118B
SHENGYI TECHNOLOGY CO.,LTD.	46.21x	7.76x	33.49x	1.59%	52.17B
FLEX LTD.	26.37x	1.22x	13.92x	-.--%	40.08B
TDK CORPORATION	20.81x	1.77x	8.69x	1.45%	34.4B
KYOCERA CORPORATION	29.7x	2.14x	14.23x	1.54%	30.08B
TELEDYNE TECHNOLOGIES INCORPORATED	28.84x	4.4x	17.58x	-.--%	27.97B
HEXAGON AB	10.45x	5.86x	16.25x	1.43%	26.01B
HALMA PLC	30x	4.66x	18.53x	0.76%	17.63B
ZEBRA TECHNOLOGIES CORPORATION	23.4x	2.98x	12.49x	-.--%	16.4B
Average	27.62x	4.71x	17.38x	0.84%	40.34B
Weighted average by Cap.	30.17x	6.50x	19.24x	0.9%