Valuation Canon Inc. Sapporo S.E.

Stocks

7751

JP3242800005

Office Equipment

Market Closed - Sapporo S.E. Other stock markets 05:30:11 27/04/2026 am IST			5-day change	1st Jan Change
4,095.00 ^JPY	-9.10%		-.--%	-9.10%

24/06	Canon Inc. Announces varioPRINT iX1700 Sheetfed Inkjet Digital Press and Colorado XL-Series Large-Format Hybrid Printers Win Red Dot Design Award	CI
13/05	Canon Announces EOS R6V 7K Camera And 20-50Mm F4 L Power Zoom Lens	CI

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	36,84,287	-	-
Change	-	-1%	23.31%	36.25%	-16.45%	-9.49%	-	-
Enterprise Value (EV) ¹	27,49,080	29,44,208	35,88,005	48,89,024	44,30,852	40,08,655	39,57,836	38,30,601
Change	-	7.1%	21.87%	36.26%	-9.37%	-9.53%	-1.27%	-3.21%
P/E	13.6x	12.1x	13.7x	31.2x	12.6x	12x	10.7x	10x
PBR	1.02x	0.93x	1.07x	1.48x	1.17x	1.05x	1x	0.95x
PEG	-	0.8x	1.2x	-0.8x	0x	-6.84x	0.8x	1.51x
Capitalization / Revenue	0.83x	0.72x	0.86x	1.08x	0.88x	0.77x	0.75x	0.74x
EV / Revenue	0.78x	0.73x	0.86x	1.08x	0.96x	0.84x	0.81x	0.77x
EV / EBITDA	5.46x	5.08x	5.84x	9.49x	6.38x	5.9x	5.43x	5.02x
EV / EBIT	9.75x	8.33x	9.56x	17.5x	9.73x	9.01x	8x	7.33x
EV / FCF	10x	36x	20.4x	13.9x	19.6x	14.5x	13.1x	11.8x
FCF Yield	9.96%	2.78%	4.9%	7.17%	5.11%	6.89%	7.63%	8.47%
Dividend per Share ²	100	120	140	155	160	162.6	171.8	179.1
Rate of return	3.57%	4.2%	3.87%	3%	3.45%	3.75%	3.96%	4.13%
EPS ²	205.4	236.7	264.2	165.5	367.5	361	406.8	433.7
Distribution rate	48.7%	50.7%	53%	93.6%	43.5%	45%	42.2%	41.3%
Net sales ¹	35,13,357	40,31,414	41,80,972	45,09,821	46,24,727	47,71,982	49,03,992	50,00,128
EBITDA ¹	5,03,164	5,79,891	6,14,042	5,15,219	6,94,626	6,79,366	7,28,588	7,63,200
EBIT ¹	2,81,918	3,53,399	3,75,366	2,79,754	4,55,390	4,44,960	4,94,493	5,22,644
Net income ¹	2,14,718	2,43,961	2,64,513	1,60,025	3,32,053	3,13,268	3,45,947	3,63,556
Net Debt ¹	-1,80,131	44,407	12,169	17,065	3,60,178	3,24,367	2,73,548	1,46,314
Reference price ²	2,801.00	2,855.50	3,620.00	5,161.00	4,633.00	4,338.00	4,338.00	4,338.00
Nbr of stocks (in thousands)	10,45,773	10,15,514	9,87,800	9,43,995	8,78,626	8,49,306	-	-
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

Sector Comparison:

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.($)
BROTHER INDUSTRIES, LTD.	14.94x	-	-	2.71%	582.68Cr
RICOH COMPANY, LTD.	12.19x	0.43x	5.13x	3.14%	507.28Cr
PITNEY BOWES INC.	11.1x	2.2x	7.23x	2.11%	227.81Cr
OKI ELECTRIC INDUSTRY CO., LTD.	16.65x	0.79x	9.34x	1.97%	184.22Cr
KONICA MINOLTA, INC.	9.67x	0.39x	4.01x	2.68%	175.79Cr
TOSHIBA TEC CORPORATION	13.96x	-	-	1.88%	94Cr
SATO CORPORATION	10.03x	-	-	3.56%	47Cr
DATALOGIC S.P.A.	27.93x	0.61x	5.89x	2.01%	35Cr
Average	14.56x	0.88x	6.32x	2.51%	231.75Cr
Weighted average by Cap.	13.46x	0.84x	6.09x	2.65%