Valuation Shin-Etsu Chemical Co., Ltd.

Equities

4063

JP3371200001

Diversified Chemicals

Market Closed - Japan Exchange Other stock markets 06:30:00 09/02/2026 GMT			5-day change	1st Jan Change
5,273.00 ^JPY	+3.31%		+2.85%	+8.21%

01-28	Tech Outlook, Shaky US Dollar Lift Asian Stock Markets	MT
01-28	Japan's Nikkei escapes losses as tech share gains offset drag from strong yen	RE

Company Valuation: Shin-Etsu Chemical Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,731,342	7,805,404	8,621,051	13,137,294	8,386,023	9,562,955	-	-
Change	-	0.96%	10.45%	52.39%	-36.17%	14.03%	-	-
Enterprise Value (EV) ¹	6,892,214	6,399,725	7,050,213	11,441,884	6,694,426	8,172,815	8,170,812	8,179,172
Change	-	-7.15%	10.16%	62.29%	-41.49%	22.08%	-0.02%	0.1%
P/E ratio	26.3x	15.6x	12.3x	25.4x	15.7x	19.4x	17.4x	15.4x
PBR	2.75x	2.35x	2.23x	3.09x	1.78x	2.14x	2.04x	1.94x
PEG	-	0.2x	0.3x	-1x	4.03x	-8.09x	1.6x	1.2x
Capitalization / Revenue	5.16x	3.76x	3.07x	5.44x	3.27x	3.74x	3.53x	3.35x
EV / Revenue	4.6x	3.09x	2.51x	4.74x	2.61x	3.19x	3.01x	2.86x
EV / EBITDA	12.9x	7.57x	5.82x	12.3x	6.83x	8.99x	8.16x	7.48x
EV / EBIT	17.6x	9.46x	7.06x	16.3x	9.02x	12.3x	11.2x	10.2x
EV / FCF	40x	21.3x	11.7x	32.9x	15.1x	21.1x	17.6x	18.3x
FCF Yield	2.5%	4.68%	8.53%	3.04%	6.61%	4.73%	5.68%	5.47%
Dividend per Share ²	50	80	100	100	106	107.5	120.2	135.7
Rate of return	1.34%	2.13%	2.34%	1.52%	2.5%	2.11%	2.36%	2.66%
EPS ²	141.4	240.8	347.8	259.4	269.5	263.1	292.6	330.4
Distribution rate	35.4%	33.2%	28.7%	38.5%	39.3%	40.9%	41.1%	41.1%
Net sales ¹	1,496,906	2,074,428	2,808,824	2,414,937	2,561,249	2,559,726	2,711,499	2,856,391
EBITDA ¹	536,020	845,110	1,211,834	928,657	980,462	909,421	1,001,140	1,093,176
EBIT ¹	392,213	676,322	998,202	701,038	742,105	662,523	729,546	803,006
Net income ¹	293,732	500,117	708,238	520,140	534,021	496,152	537,304	589,077
Net Debt ¹	-839,128	-1,405,679	-1,570,838	-1,695,410	-1,691,597	-1,390,140	-1,392,143	-1,383,783
Reference price ²	3,722.00	3,758.00	4,275.00	6,584.00	4,236.00	5,104.00	5,104.00	5,104.00
Nbr of stocks (in thousands)	2,077,201	2,077,010	2,016,620	1,995,336	1,979,703	1,873,620	-	-
Announcement Date	28/04/21	27/04/22	27/04/23	25/04/24	25/04/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, 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.($)
SHIN-ETSU CHEMICAL CO., LTD.	19.4x	3.19x	8.99x	2.11%	60.91B
BASF SE	24.75x	1.02x	9.25x	4.66%	50.12B
PIDILITE INDUSTRIES LIMITED	62.4x	10.21x	42.92x	0.9%	16.73B
ASAHI KASEI CORPORATION	16.47x	1x	7.33x	2.39%	14.65B
SRF LIMITED	45.38x	5.61x	25.36x	0.29%	9.5B
BRENNTAG SE	20.11x	0.69x	8x	3.37%	9.48B
SYENSQO SA/NV	32.05x	1.55x	7.85x	2.08%	9.22B
MITSUBISHI CHEMICAL GROUP CORPORATION	11.16x	0.74x	6.5x	3.02%	9.15B
SUMITOMO CHEMICAL COMPANY, LIMITED	19.87x	0.79x	6.28x	2.24%	5.58B
KUALA LUMPUR KEPONG	17.05x	1.11x	8.82x	3.1%	5.53B
Average	26.86x	2.59x	13.13x	2.42%	19.09B
Weighted average by Cap.	25.84x	2.74x	12.41x	2.74%