Valuation Canon Inc. Sapporo S.E.

Stocks

7751

JP3242800005

Office Equipment

Market Closed - Sapporo S.E. 09:36:21 14/08/2026 am IST			5-day change	1st Jan Change
4,505.00 ^JPY	+10.01%		-.--%	-

19/08	Canon to Launch 23 Billion Yen Share Buyback	MT
30/07	Sony pitches to buy Japanese lens maker Tamron	RE

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	39,19,698	-	-
Change	-	-1%	23.31%	36.25%	-16.45%	-3.71%	-	-
Enterprise Value (EV) ¹	27,49,080	29,44,208	35,88,005	48,89,024	44,30,852	42,26,932	41,41,467	40,55,985
Change	-	7.1%	21.87%	36.26%	-9.37%	-4.6%	-2.02%	-2.06%
P/E	13.6x	12.1x	13.7x	31.2x	12.6x	12.4x	11.6x	10.9x
PBR	1.02x	0.93x	1.07x	1.48x	1.17x	1.12x	1.06x	1x
PEG	-	0.8x	1.2x	-0.8x	0x	8.05x	1.8x	1.54x
Capitalization / Revenue	0.83x	0.72x	0.86x	1.08x	0.88x	0.82x	0.79x	0.78x
EV / Revenue	0.78x	0.73x	0.86x	1.08x	0.96x	0.88x	0.84x	0.8x
EV / EBITDA	5.46x	5.08x	5.84x	9.49x	6.38x	6.07x	5.74x	5.35x
EV / EBIT	9.75x	8.33x	9.56x	17.5x	9.73x	9.26x	8.61x	7.93x
EV / FCF	10x	36x	20.4x	13.9x	19.6x	15.3x	14.1x	12.8x
FCF Yield	9.96%	2.78%	4.9%	7.17%	5.11%	6.55%	7.11%	7.79%
Dividend per Share ²	100	120	140	155	160	160.6	168.8	176.1
Rate of return	3.57%	4.2%	3.87%	3%	3.45%	3.48%	3.66%	3.82%
EPS ²	205.4	236.7	264.2	165.5	367.5	373.1	397.2	425.3
Distribution rate	48.7%	50.7%	53%	93.6%	43.5%	43%	42.5%	41.4%
Net sales ¹	35,13,357	40,31,414	41,80,972	45,09,821	46,24,727	47,83,150	49,38,722	50,40,144
EBITDA ¹	5,03,164	5,79,891	6,14,042	5,15,219	6,94,626	6,96,423	7,21,458	7,57,817
EBIT ¹	2,81,918	3,53,399	3,75,366	2,79,754	4,55,390	4,56,517	4,80,969	5,11,512
Net income ¹	2,14,718	2,43,961	2,64,513	1,60,025	3,32,053	3,27,281	3,35,166	3,52,692
Net Debt ¹	-1,80,131	44,407	12,169	17,065	3,60,178	3,07,234	2,21,768	1,36,287
Reference price ²	2,801.00	2,855.50	3,620.00	5,161.00	4,633.00	4,615.00	4,615.00	4,615.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CANON INC.	12.49x	0.89x	6.12x	3.45%	2.54TCr
BROTHER INDUSTRIES, LTD.	13.12x	1.03x	5.77x	2.47%	776.45Cr
RICOH COMPANY, LTD.	14.13x	0.48x	5.79x	2.59%	616.6Cr
ZHEJIANG LANTE OPTICS CO., LTD.	38.16x	11.23x	26.53x	0.78%	407.98Cr
PITNEY BOWES INC.	11.45x	2.22x	7.24x	2.07%	241Cr
KONICA MINOLTA, INC.	11.03x	0.47x	5x	2.71%	210.99Cr
OKI ELECTRIC INDUSTRY CO., LTD.	13.06x	0.65x	7.62x	2.51%	149.81Cr
TOSHIBA TEC CORPORATION	12.81x	-	-	2.01%	101.56Cr
SATO CORPORATION	11.63x	-	-	2.87%	58Cr
Average	15.32x	2.42x	9.15x	2.38%	567.39Cr
Weighted average by Cap.	14.74x	1.75x	7.76x	2.82%