|
Market Closed -
OTC Markets
01:27:42 12/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 28.63 USD | +2.25% |
|
-3.34% | -3.11% |
| 07/09 | Tranche Update on Canon Inc.'s Equity Buyback Plan announced on January 29, 2026. | CI |
| 07/09 | Japanese Stocks Rise on Positive US Jobs Data; Oil Gains | MT |
Company Valuation: Canon Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29,29,211 | 28,99,801 | 35,75,836 | 48,71,959 | 40,70,674 | 37,20,104 | - | - |
| Change | - | -1% | 23.31% | 36.25% | -16.45% | -8.61% | - | - |
| Enterprise Value (EV) 1 | 27,49,080 | 29,44,208 | 35,88,005 | 48,89,024 | 44,30,852 | 40,23,871 | 39,88,538 | 38,52,591 |
| Change | - | 7.1% | 21.87% | 36.26% | -9.37% | -9.19% | -0.88% | -3.41% |
| P/E | 13.6x | 12.1x | 13.7x | 31.2x | 12.6x | 11.6x | 11.1x | 10.3x |
| PBR | 1.02x | 0.93x | 1.07x | 1.48x | 1.17x | 1.06x | 1.01x | 0.95x |
| PEG | - | 0.8x | 1.2x | -0.8x | 0x | 4.77x | 2.36x | 1.35x |
| Capitalization / Revenue | 0.83x | 0.72x | 0.86x | 1.08x | 0.88x | 0.78x | 0.75x | 0.74x |
| EV / Revenue | 0.78x | 0.73x | 0.86x | 1.08x | 0.96x | 0.84x | 0.81x | 0.76x |
| EV / EBITDA | 5.46x | 5.08x | 5.84x | 9.49x | 6.38x | 5.78x | 5.55x | 5.09x |
| EV / EBIT | 9.75x | 8.33x | 9.56x | 17.5x | 9.73x | 8.76x | 8.35x | 7.55x |
| EV / FCF | 10x | 36x | 20.4x | 13.9x | 19.6x | 14.5x | 13.5x | 12.2x |
| FCF Yield | 9.96% | 2.78% | 4.9% | 7.17% | 5.11% | 6.88% | 7.39% | 8.2% |
| Dividend per Share 2 | 100 | 120 | 140 | 155 | 160 | 160.6 | 167.3 | 173.9 |
| Rate of return | 3.57% | 4.2% | 3.87% | 3% | 3.45% | 3.67% | 3.82% | 3.97% |
| EPS 2 | 205.4 | 236.7 | 264.2 | 165.5 | 367.5 | 376.4 | 394.1 | 424.2 |
| Distribution rate | 48.7% | 50.7% | 53% | 93.6% | 43.5% | 42.7% | 42.4% | 41% |
| Net sales 1 | 35,13,357 | 40,31,414 | 41,80,972 | 45,09,821 | 46,24,727 | 47,74,248 | 49,36,037 | 50,38,719 |
| EBITDA 1 | 5,03,164 | 5,79,891 | 6,14,042 | 5,15,219 | 6,94,626 | 6,95,806 | 7,18,507 | 7,56,367 |
| EBIT 1 | 2,81,918 | 3,53,399 | 3,75,366 | 2,79,754 | 4,55,390 | 4,59,245 | 4,77,659 | 5,10,425 |
| Net income 1 | 2,14,718 | 2,43,961 | 2,64,513 | 1,60,025 | 3,32,053 | 3,30,363 | 3,32,516 | 3,51,567 |
| Net Debt 1 | -1,80,131 | 44,407 | 12,169 | 17,065 | 3,60,178 | 3,03,767 | 2,68,434 | 1,32,487 |
| Reference price 2 | 2,801.00 | 2,855.50 | 3,620.00 | 5,161.00 | 4,633.00 | 4,380.00 | 4,380.00 | 4,380.00 |
| Nbr of stocks (in thousands) | 10,45,773 | 10,15,514 | 9,87,800 | 9,43,995 | 8,78,626 | 8,49,339 | - | - |
| Announcement Date | 27/01/22 | 30/01/23 | 30/01/24 | 30/01/25 | 29/01/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.64x | 0.84x | 5.78x | 3.67% | 2.42TCr | |
| 11.77x | 0.91x | 5.06x | 2.6% | 705.55Cr | |
| 13.14x | 0.45x | 5.48x | 2.78% | 580.69Cr | |
| 36.93x | 10.87x | 25.68x | 0.81% | 395.45Cr | |
| 11.11x | 2.18x | 7.11x | 2.13% | 233.88Cr | |
| 9.9x | 0.44x | 4.67x | 3.02% | 191.81Cr | |
| 12.51x | 0.62x | 7.35x | 2.62% | 145.33Cr | |
| 11.94x | - | - | 2.16% | 96Cr | |
| 10.89x | - | - | 3.06% | 55Cr | |
| Average | 14.43x | 2.33x | 8.73x | 2.54% | 536.23Cr | |
| Weighted average by Cap. | 13.84x | 1.70x | 7.39x | 3% |
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
- 7751 Stock
- CAJPY Stock
- Valuation Canon Inc.
Select your edition
All financial news and data tailored to specific country editions
