|
Market Closed -
Japan Exchange
12:00:00 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 22,195.00 JPY | -0.83% |
|
-7.98% | +39.07% |
| 11/08 | Jefferies Adjusts Horiba's Price Target to 35,000 Yen From 33,000 Yen, Keeps at Buy | MT |
| 07/08 | Horiba's H1 Attributable Profit Climbs 38%; Interim Dividend Declared | MT |
Company Valuation: HORIBA, Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,85,254 | 2,41,976 | 4,66,235 | 3,83,949 | 6,70,256 | 9,32,668 | - | - |
| Change | - | -15.17% | 92.68% | -17.65% | 74.57% | 39.15% | - | - |
| Enterprise Value (EV) 1 | 2,28,403 | 1,67,827 | 3,91,854 | 3,02,019 | 5,72,172 | 8,32,098 | 8,30,169 | 8,06,561 |
| Change | - | -26.52% | 133.49% | -22.93% | 89.45% | 45.43% | -0.23% | -2.84% |
| P/E | 13.4x | 7.1x | 11.6x | 11.4x | 18.1x | 17.8x | 14.6x | 13.1x |
| PBR | 1.4x | 1.01x | 1.65x | 1.22x | 1.93x | 2.45x | 2.25x | 2.03x |
| PEG | - | 0.1x | 0.6x | -0.7x | 1.7x | 0.4x | 0.7x | 1.1x |
| Capitalization / Revenue | 1.27x | 0.9x | 1.6x | 1.21x | 2.01x | 2.39x | 2.14x | 1.99x |
| EV / Revenue | 1.02x | 0.62x | 1.35x | 0.95x | 1.72x | 2.14x | 1.91x | 1.72x |
| EV / EBITDA | 5.42x | 2.96x | 6.6x | 4.95x | 8.64x | 9.41x | 7.84x | 6.86x |
| EV / EBIT | 7.13x | 3.66x | 8.29x | 6.25x | 10.8x | 11.3x | 9.22x | 7.76x |
| EV / FCF | 11.1x | 7.23x | 42x | 14.4x | 21.2x | 32.6x | 28.1x | 13.1x |
| FCF Yield | 9.02% | 13.8% | 2.38% | 6.93% | 4.71% | 3.07% | 3.56% | 7.63% |
| Dividend per Share 2 | 150 | 245 | 290 | 270 | 450 | 762 | 618.3 | 690 |
| Rate of return | 2.22% | 4.28% | 2.63% | 2.95% | 2.82% | 3.43% | 2.79% | 3.11% |
| EPS 2 | 505 | 807.1 | 953.7 | 799.4 | 883.5 | 1,246 | 1,516 | 1,694 |
| Distribution rate | 29.7% | 30.4% | 30.4% | 33.8% | 50.9% | 61.2% | 40.8% | 40.7% |
| Net sales 1 | 2,24,314 | 2,70,133 | 2,90,558 | 3,17,369 | 3,33,081 | 3,89,484 | 4,35,146 | 4,69,790 |
| EBITDA 1 | 42,109 | 56,754 | 59,393 | 60,993 | 66,220 | 88,467 | 1,05,954 | 1,17,624 |
| EBIT 1 | 32,046 | 45,843 | 47,296 | 48,340 | 53,040 | 73,810 | 90,059 | 1,03,979 |
| Net income 1 | 21,311 | 34,072 | 40,302 | 33,591 | 37,090 | 52,363 | 63,713 | 71,221 |
| Net Debt 1 | -56,851 | -74,149 | -74,381 | -81,930 | -98,084 | -1,00,570 | -1,02,499 | -1,26,107 |
| Reference price 2 | 6,760.00 | 5,730.00 | 11,030.00 | 9,152.00 | 15,960.00 | 22,195.00 | 22,195.00 | 22,195.00 |
| Nbr of stocks (in thousands) | 42,197 | 42,230 | 42,270 | 41,952 | 41,996 | 42,022 | - | - |
| Announcement Date | 14/02/22 | 14/02/23 | 14/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.82x | 2.14x | 9.41x | 3.43% | 594.79Cr | |
| 28.44x | 5.1x | 18.59x | 0.92% | 11TCr | |
| 29.42x | 4.61x | 17.45x | 1.83% | 8.36TCr | |
| 29.04x | 3.32x | 19.16x | 0.72% | 6.36TCr | |
| 40.86x | 6.38x | 28.14x | 1.87% | 5.96TCr | |
| 36.88x | 7.46x | 21.85x | -.--% | 5.36TCr | |
| 24.2x | 4.56x | 15.85x | 2.69% | 3.32TCr | |
| 20.68x | 1.77x | 12.74x | 2.27% | 3.01TCr | |
| 29.33x | 3.89x | 14.65x | 0.12% | 2.85TCr | |
| 21.88x | 3.22x | 13.86x | 1.07% | 2.68TCr | |
| Average | 27.85x | 4.24x | 17.17x | 1.49% | 4.96TCr | |
| Weighted average by Cap. | 29.90x | 4.75x | 18.84x | 1.25% |
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
- 6856 Stock
- Valuation HORIBA, Ltd.
Select your edition
All financial news and data tailored to specific country editions
