Valuation Hikari Tsushin, Inc.

Stocks

9435

JP3783420007

Communications & Networking

Market Closed - Japan Exchange Other stock markets 12:00:00 09/06/2026 pm IST			5-day change	1st Jan Change
35,970.00 ^JPY	-0.08%		+3.84%	-17.78%

28/05	Hikari Tsushin, Inc. announces Quarterly dividend, payable on September 14, 2026	CI
13/05	Hikari Tsushin, Inc. authorizes a Buyback Plan.	CI

Company Valuation: Hikari Tsushin, Inc.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,21,821	6,30,776	8,32,168	12,47,774	16,90,705	15,75,190	-	-
Change	-	-38.27%	31.93%	49.94%	35.5%	-6.83%	-	-
Enterprise Value (EV) ¹	12,11,422	9,05,147	11,64,574	15,75,417	21,54,752	22,91,228	19,51,117	20,17,785
Change	-	-25.28%	28.66%	35.28%	36.77%	6.33%	-4.54%	3.42%
P/E ratio	18.7x	7.26x	9.11x	10.3x	14.4x	11.6x	14x	12.3x
PBR	2.6x	1.35x	1.45x	1.58x	1.85x	1.47x	1.36x	1.24x
PEG	-	0.1x	1.53x	0.3x	-4.82x	0.4x	-1.59x	0.9x
Capitalization / Revenue	1.83x	1.09x	1.29x	2.07x	2.46x	2.37x	1.93x	1.77x
EV / Revenue	2.17x	1.57x	1.81x	2.62x	3.14x	3.12x	2.39x	2.27x
EV / EBITDA	14.1x	9.07x	11.3x	14.4x	18.1x	17.2x	13.5x	12.9x
EV / EBIT	17.5x	10.9x	13.4x	16.7x	20.5x	19.6x	15x	14.4x
EV / FCF	-31.4x	-20.1x	-47.4x	44.4x	-23.3x	-48.7x	43.3x	38.5x
FCF Yield	-3.18%	-4.97%	-2.11%	2.25%	-4.29%	-2.05%	2.31%	2.6%
Dividend per Share ²	456	491	545	638	661	751	760	856.9
Rate of return	2.05%	3.51%	2.93%	2.26%	1.71%	1.89%	2.11%	2.38%
EPS ²	1,190	1,923	2,038	2,754	2,671	3,440	2,577	2,920
Distribution rate	38.3%	25.5%	26.7%	23.2%	24.7%	21.8%	29.5%	29.3%
Net sales ¹	5,59,429	5,78,269	6,43,984	6,01,948	6,86,553	7,34,791	8,16,955	8,88,952
EBITDA ¹	85,720	99,763	1,02,868	1,09,102	1,19,112	1,33,139	1,44,472	1,56,090
EBIT ¹	69,257	83,036	86,615	94,546	1,05,036	1,16,664	1,29,654	1,39,885
Net income ¹	54,614	87,360	91,345	1,22,225	1,17,523	1,51,014	1,12,995	1,27,673
Net Debt ¹	1,89,601	2,74,371	3,32,406	3,27,643	4,64,047	5,48,618	3,75,928	4,42,595
Reference price ²	22,270.00	13,970.00	18,570.00	28,270.00	38,550.00	35,970.00	35,970.00	35,970.00
Nbr of stocks (in thousands)	45,883	45,152	44,812	44,138	43,857	43,792	-	-
Announcement Date	14/05/21	16/05/22	16/05/23	15/05/24	14/05/25	13/05/26	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, 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.($)
HIKARI TSUSHIN, INC.	12.74x	2.67x	15.61x	2.02%	983.7Cr
CISCO SYSTEMS, INC.	38.33x	7.98x	20.6x	1.33%	49TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	23.14x	0.92x	16.7x	2.08%	21TCr
ARISTA NETWORKS, INC.	46.7x	15.68x	32.83x	-.--%	20TCr
ZHONGJI INNOLIGHT CO., LTD.	43.52x	13.59x	34.22x	0.24%	19TCr
NOKIA OYJ	51.5x	3.31x	21.57x	1.17%	8.34TCr
CIENA CORPORATION	89.42x	10.44x	48.03x	-.--%	6.61TCr
MOTOROLA SOLUTIONS, INC.	30.67x	5.83x	17.06x	1.17%	6.75TCr
LUMENTUM HOLDINGS INC.	181.28x	23.33x	68.5x	-.--%	6.97TCr
GARMIN LTD.	24.81x	5.35x	18.52x	1.75%	4.54TCr
Average	54.21x	8.91x	29.36x	0.98%	14.25TCr
Weighted average by Cap.	47.14x	9.14x	26.94x	0.99%