Valuation Yamaha Corporation Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 21:44:14 28/08/2026 BST			5-day change	1st Jan Change
7.050 ^EUR	0.00%		-0.70%	+21.55%

08-27	Yamaha Completes Partial Stake Sale in Yamaha Motor	MT
08-26	Yamaha to Trim Stake in Yamaha Motor with 14 Million Share Sale	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	917,758	871,014	546,212	523,994	485,207	585,942	-	-
Change	-	-5.09%	-37.29%	-4.07%	-7.4%	20.76%	-	-
Enterprise Value (EV) ¹	768,808	784,795	462,558	444,132	392,908	479,200	474,106	445,374
Change	-	2.08%	-41.06%	-3.98%	-11.53%	21.96%	-1.06%	-6.06%
P/E	24.9x	22.9x	18.6x	41.9x	20.9x	17.3x	17.6x	15.2x
PBR	2.21x	1.9x	1.06x	1.17x	1.01x	1.16x	1.14x	1.07x
PEG	-	6.31x	-0.9x	-0.8x	0.2x	0.4x	-9.43x	1x
Capitalization / Revenue	2.25x	1.93x	1.18x	1.13x	1.04x	1.2x	1.17x	1.13x
EV / Revenue	1.88x	1.74x	1x	0.96x	0.84x	0.98x	0.94x	0.86x
EV / EBITDA	11.5x	11.9x	10.8x	10.5x	7.89x	7.48x	7.58x	6.41x
EV / EBIT	15.6x	16.9x	16x	21.5x	13.4x	13x	11.2x	9.28x
EV / FCF	9.64x	-21.6x	22.1x	13.7x	12.4x	12.9x	15.1x	12.1x
FCF Yield	10.4%	-4.64%	4.52%	7.28%	8.05%	7.77%	6.64%	8.28%
Dividend per Share ²	22	22	24.67	25.33	26	26.86	28	29.33
Rate of return	1.23%	1.3%	2.27%	2.19%	2.36%	2.02%	2.1%	2.2%
EPS ²	71.6	74.2	58.56	27.58	52.7	77.17	75.73	87.57
Distribution rate	30.7%	29.6%	42.1%	91.9%	49.3%	34.8%	37%	33.5%
Net sales ¹	408,200	451,400	462,866	462,080	465,330	488,471	501,814	520,033
EBITDA ¹	66,634	65,754	42,799	42,190	49,808	64,100	62,560	69,500
EBIT ¹	49,300	46,500	28,999	20,695	29,274	36,750	42,383	47,980
Net income ¹	37,300	38,200	29,642	13,351	23,720	33,767	32,986	37,767
Net Debt ¹	-148,950	-86,219	-83,654	-79,862	-92,299	-106,742	-111,837	-140,569
Reference price ²	1,783.33	1,696.67	1,087.00	1,156.50	1,103.00	1,332.00	1,332.00	1,332.00
Nbr of stocks (in thousands)	514,631	513,368	502,495	453,086	439,897	439,897	-	-
Announcement Date	11/05/22	09/05/23	08/05/24	08/05/25	11/05/26	-	-	-

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.($)
YAMAHA CORPORATION	17.26x	0.98x	7.48x	2.02%	3.66B
ROLAND CORPORATION	11.36x	1x	6.66x	4.5%	623M
Average	14.31x	0.99x	7.07x	3.26%	2.14B
Weighted average by Cap.	16.40x	0.98x	7.36x	2.38%