Valuation The Japan Steel Works, Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 06/02/2026 GMT			5-day change	1st Jan Change
8,879.00 ^JPY	+1.68%		+4.03%	+15.63%

01-19	Japan Steel Works to Absorb Wholly Owned Unit	MT
12-18	Asian Markets Close Thursday Mixed as Investors Brace for Central Banks' Year-End Policy Meetings	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	193,231	281,034	182,414	249,341	385,392	653,591	-	-
Change	-	45.44%	-35.09%	36.69%	54.56%	69.59%	-	-
Enterprise Value (EV) ¹	161,829	233,236	138,547	195,362	351,705	613,628	612,681	605,687
Change	-	44.13%	-40.6%	41.01%	80.03%	74.47%	-0.15%	-1.14%
P/E ratio	28x	20.1x	15.2x	17.5x	21.5x	33.4x	29.7x	24.3x
PBR	1.38x	1.88x	1.15x	1.41x	1.99x	3.18x	2.96x	2.74x
PEG	-	0x	-1.1x	0.9x	0.8x	3.76x	2.4x	1.1x
Capitalization / Revenue	0.98x	1.31x	0.76x	0.99x	1.55x	2.24x	2.15x	1.94x
EV / Revenue	0.82x	1.09x	0.58x	0.77x	1.41x	2.11x	2.01x	1.8x
EV / EBITDA	9.82x	10.7x	6.73x	7.58x	11.4x	17.4x	15.1x	12.2x
EV / EBIT	15.8x	15.1x	10x	10.8x	15.4x	24.1x	21.1x	16.9x
EV / FCF	76.3x	12.1x	-3,552x	13.1x	-15.5x	89.1x	67.6x	30.3x
FCF Yield	1.31%	8.3%	-0.03%	7.61%	-6.46%	1.12%	1.48%	3.3%
Dividend per Share ²	35	57	58	59	86	89.33	104	127.2
Rate of return	1.33%	1.49%	2.34%	1.74%	1.64%	1.01%	1.17%	1.43%
EPS ²	93.76	189.6	162.8	194	244	265.7	298.8	365.8
Distribution rate	37.3%	30.1%	35.6%	30.4%	35.2%	33.6%	34.8%	34.8%
Net sales ¹	198,041	213,790	238,721	252,501	248,556	291,317	304,317	336,517
EBITDA ¹	16,473	21,808	20,582	25,757	30,719	35,200	40,675	49,475
EBIT ¹	10,226	15,460	13,846	18,014	22,824	25,483	29,067	35,833
Net income ¹	6,893	13,948	11,974	14,278	17,961	19,587	22,042	26,985
Net Debt ¹	-31,402	-47,798	-43,867	-53,979	-33,687	-39,963	-40,910	-47,904
Reference price ²	2,627.00	3,820.00	2,479.00	3,388.00	5,236.00	8,879.00	8,879.00	8,879.00
Nbr of stocks (in thousands)	73,556	73,569	73,584	73,595	73,604	73,611	-	-
Announcement Date	10/05/21	11/05/22	12/05/23	10/05/24	13/05/25	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
THE JAPAN STEEL WORKS, LTD.	33.42x	2.11x	17.43x	1.01%	4.16B
IHI CORPORATION	32.73x	2.72x	18.88x	0.52%	26.65B
NORDSON CORPORATION	29.01x	6.11x	18.85x	1.17%	16.16B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	55.98x	6.36x	42.96x	0.63%	13.57B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	96.41x	8.48x	62.23x	0.27%	12.12B
VALMET OYJ	17.17x	1.15x	9.24x	5%	5.95B
ENPRO INC.	57.17x	5.48x	22.34x	-	5.64B
KRONES AG	13.99x	0.69x	6.6x	2.13%	5.18B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	9.96x	1.66x	6.87x	3.57%	4.93B
KADANT INC.	39.32x	4.14x	20.64x	-	4.04B
Average	38.52x	3.89x	22.60x	1.79%	9.84B
Weighted average by Cap.	41.80x	4.42x	25.91x	1.21%