|
Delayed
Japan Exchange
06:30:00 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 1,937.00 JPY | -1.68% |
|
-1.87% | +22.13% |
| 10-23 | Komori Secures 15 Billion Yen Loan with Financial Covenants | MT |
| 10-23 | Komori Corporation Enters into A Loan Agreement with Financial Covenants for JPY 15 Billion | CI |
Company Valuation: Komori Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 40,418 | 54,031 | 65,369 | 64,679 | 81,133 | 104,533 | - | - |
| Change | - | 33.68% | 20.98% | -1.06% | 25.44% | 28.84% | - | - |
| Enterprise Value (EV) | -12,293 | 1,285 | 25,556 | 15,515 | 37,683 | 104,533 | 104,533 | 104,533 |
| Change | - | 110.45% | 1,888.69% | -39.29% | 142.88% | 177.4% | 0% | 0% |
| P/E | 6.57x | 9.45x | 14.2x | 8.92x | 11x | 13.8x | 12.9x | 11.9x |
| PBR | 0.38x | 0.51x | 0.57x | 0.56x | 0.66x | 0.82x | 0.8x | 0.78x |
| PEG | - | -1.8x | -0.8x | 0.2x | 6.53x | 4.48x | 1.97x | 1.38x |
| Capitalization / Revenue | 0.46x | 0.55x | 0.63x | 0.58x | 0.68x | 0.83x | 0.8x | 0.74x |
| EV / Revenue | -0x | 0x | 0x | 0x | 0x | 0.83x | 0.8x | 0.74x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | -0x | 0x | 0x | 0x | 0x | 10.2x | 9.5x | 8.71x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 56 | 45 | 60 | 68 | 70 | 100 | 105 | 110 |
| Rate of return | 7.7% | 4.54% | 4.87% | 5.58% | 4.58% | 5.08% | 5.33% | 5.58% |
| EPS 2 | 110.7 | 104.8 | 86.79 | 136.6 | 138.9 | 143.2 | 152.6 | 165.8 |
| Distribution rate | 50.6% | 42.9% | 69.1% | 49.8% | 50.4% | 69.8% | 68.8% | 66.3% |
| Net sales 1 | 87,623 | 97,914 | 104,278 | 111,050 | 118,611 | 125,500 | 131,000 | 141,000 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 2,267 | 5,719 | 4,898 | 7,118 | 9,404 | 10,200 | 11,000 | 12,000 |
| Net income 1 | 6,158 | 5,716 | 4,641 | 7,248 | 7,371 | 7,600 | 8,100 | 8,800 |
| Net Debt | -52,711 | -52,746 | -39,813 | -49,164 | -43,450 | - | - | - |
| Reference price 2 | 727.00 | 991.00 | 1,232.00 | 1,219.00 | 1,529.00 | 1,970.00 | 1,970.00 | 1,970.00 |
| Nbr of stocks (in thousands) | 55,595 | 54,522 | 53,060 | 53,059 | 53,063 | 53,063 | - | - |
| Announcement Date | 13/05/22 | 15/05/23 | 14/05/24 | 14/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.76x | - | - | 5.08% | 662M | |
| 29.09x | 5.2x | 18.97x | 0.9% | 114B | |
| 30.89x | 4.85x | 18.34x | 1.73% | 88.09B | |
| 28.88x | 3.3x | 19.06x | 0.72% | 63.24B | |
| 40.57x | 6.34x | 27.94x | 1.88% | 59.14B | |
| 39.38x | 7.98x | 23.34x | -.--% | 57.22B | |
| 24.21x | 4.65x | 16.02x | 2.47% | 34.09B | |
| 30.15x | 3.98x | 15.02x | 0.11% | 29.31B | |
| 22.66x | 3.28x | 14.15x | 1.03% | 27.42B | |
| 20.3x | 2.48x | 10.65x | 1.84% | 21.39B | |
| Average | 27.99x | 4.67x | 18.17x | 1.58% | 49.42B | |
| Weighted average by Cap. | 30.92x | 5.02x | 19.38x | 1.15% |
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
- 6349 Stock
- Valuation Komori Corporation
Select your edition
All financial news and data tailored to specific country editions
