|
Market Closed -
Japan Exchange
07:30:00 27/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 71,020.00 JPY | -0.70% |
|
+0.16% | +30.41% |
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 | 4,496,375 | - | - |
| Change | - | 0.13% | 20.88% | -37.87% | 11.76% | 18.95% | - | - |
| Enterprise Value (EV) 1 | 3,812,519 | 3,892,781 | 4,946,102 | 2,731,623 | 3,121,362 | 3,798,644 | 3,742,882 | 3,659,096 |
| Change | - | 2.11% | 27.06% | -44.77% | 14.27% | 21.7% | -1.47% | -2.24% |
| P/E | 23.5x | 20.3x | 30.7x | 21.7x | 22.7x | 21.6x | 20.4x | 19.7x |
| PBR | 2.89x | 2.65x | 2.89x | 1.75x | 1.79x | 2.06x | 1.95x | 1.83x |
| PEG | - | 1.1x | -1.6x | -1.9x | 2.84x | 0.8x | 3.41x | 5.8x |
| Capitalization / Revenue | 6.18x | 5.46x | 7.01x | 4.27x | 4.49x | 4.31x | 3.96x | 3.83x |
| EV / Revenue | 5.24x | 4.72x | 6.37x | 3.45x | 3.7x | 3.64x | 3.3x | 3.12x |
| EV / EBITDA | 15.3x | 13.7x | 21.5x | 12.2x | 13.3x | 11.5x | 10.8x | 10.2x |
| EV / EBIT | 16.7x | 15.1x | 25.2x | 14.4x | 16.4x | 14.5x | 13.4x | 12.8x |
| EV / FCF | 95.6x | 268x | -147x | 11.8x | 38.3x | 33.1x | 23.2x | 23.1x |
| FCF Yield | 1.05% | 0.37% | -0.68% | 8.49% | 2.61% | 3.03% | 4.3% | 4.33% |
| Dividend per Share 2 | 750 | 900 | 950 | 1,000 | 1,000 | 1,072 | 1,179 | 1,241 |
| Rate of return | 1.09% | 1.29% | 1.12% | 1.88% | 1.67% | 1.5% | 1.65% | 1.74% |
| EPS 2 | 2,924 | 3,445 | 2,767 | 2,445 | 2,640 | 3,314 | 3,512 | 3,631 |
| Distribution rate | 25.7% | 26.1% | 34.3% | 40.9% | 37.9% | 32.4% | 33.6% | 34.2% |
| Net sales 1 | 727,397 | 824,772 | 776,873 | 792,108 | 842,500 | 1,043,676 | 1,135,024 | 1,173,914 |
| EBITDA 1 | 248,414 | 283,967 | 229,581 | 224,552 | 235,300 | 330,248 | 346,642 | 357,059 |
| EBIT 1 | 227,857 | 258,200 | 196,226 | 190,244 | 190,500 | 261,249 | 280,317 | 286,805 |
| Net income 1 | 192,991 | 224,609 | 178,321 | 156,344 | 167,300 | 208,479 | 220,431 | 226,732 |
| Net Debt 1 | -685,510 | -611,310 | -498,220 | -650,738 | -658,778 | -697,731 | -753,493 | -837,279 |
| Reference price 2 | 68,840.00 | 69,830.00 | 84,830.00 | 53,070.00 | 59,870.00 | 71,520.00 | 71,520.00 | 71,520.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.58x | 3.64x | 11.5x | 1.5% | 28.21B | |
| 33.27x | 5.69x | 20.75x | 0.76% | 131B | |
| 27.39x | 5.05x | 17.6x | 2.2% | 35.27B | |
| 22.02x | 1.89x | 13.51x | 2.12% | 32.03B | |
| 31.56x | 4.19x | 15.84x | 0.11% | 31.03B | |
| 22.6x | 3.28x | 14.12x | 1.04% | 27.56B | |
| 24.71x | 3.01x | 12.97x | 1.53% | 26.48B | |
| 26.87x | 3.37x | 16.48x | 1.68% | 25.02B | |
| 94.89x | 35.85x | 78.19x | 0.4% | 24.72B | |
| Average | 33.88x | 7.33x | 22.33x | 1.26% | 40.15B | |
| Weighted average by Cap. | 32.97x | 6.53x | 21.22x | 1.14% |
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
