|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 72,830.00 JPY | -3.34% |
|
+3.33% | +33.73% |
| 07-02 | Tranche Update on SMC Corporation's Equity Buyback Plan announced on May 14, 2026. | CI |
| 06-11 | Japan governance reforms set to prise open $1.8 trillion cash hoard | RE |
Company Valuation: SMC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,498,029 | 4,504,091 | 5,444,322 | 3,382,361 | 3,780,140 | 4,737,169 | - | - |
| Change | - | 0.13% | 20.88% | -37.87% | 11.76% | 25.32% | - | - |
| Enterprise Value (EV) 1 | 3,812,519 | 3,892,781 | 4,946,102 | 2,731,623 | 3,121,362 | 4,062,849 | 4,027,473 | 3,959,512 |
| Change | - | 2.11% | 27.06% | -44.77% | 14.27% | 30.16% | -0.87% | -1.69% |
| P/E | 23.5x | 20.3x | 30.7x | 21.7x | 22.7x | 26x | 23.8x | 22.3x |
| PBR | 2.89x | 2.65x | 2.89x | 1.75x | 1.79x | 2.21x | 2.1x | 1.98x |
| PEG | - | 1.1x | -1.6x | -1.9x | 2.84x | 2.68x | 2.51x | 3.31x |
| Capitalization / Revenue | 6.18x | 5.46x | 7.01x | 4.27x | 4.49x | 4.8x | 4.4x | 4.2x |
| EV / Revenue | 5.24x | 4.72x | 6.37x | 3.45x | 3.7x | 4.11x | 3.74x | 3.51x |
| EV / EBITDA | 15.3x | 13.7x | 21.5x | 12.2x | 13.3x | 13.8x | 12.6x | 11.8x |
| EV / EBIT | 16.7x | 15.1x | 25.2x | 14.4x | 16.4x | 17.6x | 15.8x | 14.9x |
| EV / FCF | 95.6x | 268x | -147x | 11.8x | 38.3x | 34.1x | 25.9x | 24.1x |
| FCF Yield | 1.05% | 0.37% | -0.68% | 8.49% | 2.61% | 2.93% | 3.86% | 4.15% |
| Dividend per Share 2 | 750 | 900 | 950 | 1,000 | 1,000 | 1,056 | 1,157 | 1,210 |
| Rate of return | 1.09% | 1.29% | 1.12% | 1.88% | 1.67% | 1.4% | 1.54% | 1.61% |
| EPS 2 | 2,924 | 3,445 | 2,767 | 2,445 | 2,640 | 2,896 | 3,171 | 3,385 |
| Distribution rate | 25.7% | 26.1% | 34.3% | 40.9% | 37.9% | 36.5% | 36.5% | 35.7% |
| Net sales 1 | 727,397 | 824,772 | 776,873 | 792,108 | 842,500 | 987,779 | 1,075,518 | 1,126,808 |
| EBITDA 1 | 248,414 | 283,967 | 229,581 | 224,552 | 235,300 | 294,293 | 319,005 | 336,826 |
| EBIT 1 | 227,857 | 258,200 | 196,226 | 190,244 | 190,500 | 230,421 | 254,194 | 266,615 |
| Net income 1 | 192,991 | 224,609 | 178,321 | 156,344 | 167,300 | 183,378 | 200,441 | 210,860 |
| Net Debt 1 | -685,510 | -611,310 | -498,220 | -650,738 | -658,778 | -674,320 | -709,696 | -777,657 |
| Reference price 2 | 68,840.00 | 69,830.00 | 84,830.00 | 53,070.00 | 59,870.00 | 75,350.00 | 75,350.00 | 75,350.00 |
| Nbr of stocks (in thousands) | 65,340 | 64,501 | 64,179 | 63,734 | 63,139 | 62,869 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.02x | 4.11x | 13.81x | 1.4% | 29.9B | |
| 39.31x | 6.71x | 24.89x | 0.68% | 135B | |
| 29.3x | 5.5x | 18.94x | 2.07% | 37.88B | |
| 34.79x | 4.59x | 17.33x | 0.1% | 34.24B | |
| 23.27x | 2x | 14.44x | 2.01% | 33.85B | |
| 26.36x | 3.21x | 13.8x | 1.42% | 28.2B | |
| 23.29x | 3.38x | 14.56x | 1.01% | 28.4B | |
| 113.09x | 39.12x | 91.72x | 0.34% | 26.68B | |
| 26.65x | 3.35x | 16.35x | 1.69% | 24.89B | |
| Average | 38.01x | 7.99x | 25.09x | 1.19% | 42.1B | |
| Weighted average by Cap. | 37.62x | 7.32x | 24.35x | 1.07% |
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
- 6273 Stock
- Valuation SMC Corporation
Select your edition
All financial news and data tailored to specific country editions
