Valuation Keyence Corporation

Stocks

6861

JP3236200006

Electronic Equipment & Parts

Market Closed - Japan Exchange Other stock markets 07:30:00 03/07/2026 BST			5-day change	1st Jan Change
80,300.00 ^JPY	-0.12%		+3.79%	+41.67%

03:49am	Japan's Nikkei rises, ekes out weekly gain, on Fed bets, domestic growth signs	RE
06-16	The Renewed Appeal of Japanese Equities

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	19,474,766	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	35.92%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	17,724,363	17,528,052	17,266,340
Change	-	11.28%	18.18%	-16.09%	-5.34%	38.1%	-1.11%	-1.49%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	38.2x	34.5x	30.8x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	5.11x	4.66x	4.2x
PEG	-	2.1x	25.43x	4.73x	2.8x	2.7x	3.2x	2.6x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	14.5x	13.2x	11.9x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	13.2x	11.9x	10.6x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	24.4x	22.1x	19.5x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	25.4x	22.6x	20x
EV / FCF	47.2x	95x	111x	34.3x	108x	40.3x	36.5x	32.4x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	2.48%	2.74%	3.09%
Dividend per Share ²	200	300	300	350	550	610.8	690	735.8
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.76%	0.86%	0.92%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,099	2,329	2,607
Distribution rate	16%	20%	19.7%	21.3%	30%	29.1%	29.6%	28.2%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,340,022	1,470,639	1,630,589
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	727,687	794,460	884,532
EBIT ¹	418,045	498,914	495,014	549,775	595,759	699,160	774,673	863,821
Net income ¹	303,360	362,963	369,642	398,656	445,185	508,550	563,160	628,533
Net Debt ¹	-1,004,572	-940,458	-1,132,776	-1,219,234	-1,493,889	-1,750,404	-1,946,715	-2,208,427
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	80,300.00	80,300.00	80,300.00
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	38.3x	13.25x	24.39x	0.76%	121B
SHENGYI TECHNOLOGY CO.,LTD.	63.14x	9.23x	44.41x	1.18%	54.34B
FLEX LTD.	33.33x	1.57x	17.88x	-.--%	50.14B
TDK CORPORATION	30.47x	2.48x	11.92x	1.09%	43.18B
KYOCERA CORPORATION	38.01x	2.36x	16.89x	1.42%	31.59B
TELEDYNE TECHNOLOGIES INCORPORATED	32.17x	4.87x	19.42x	-.--%	30.21B
HEXAGON AB	9.23x	5.32x	10.24x	2.13%	22.75B
HALMA PLC	34.49x	5.3x	21.19x	0.66%	20.04B
LINGYI ITECH (GUANGDONG) COMPANY	41.65x	2.17x	19.74x	0.41%	19.45B
LG INNOTEK CO., LTD.	24.41x	0.87x	9.73x	0.32%	13.42B
Average	34.52x	4.74x	19.58x	0.8%	40.63B
Weighted average by Cap.	37.58x	6.88x	22.33x	0.79%