|
Delayed
Japan Exchange
12:00:00 29/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 26,330.00 JPY | -0.32% |
|
-0.66% | +11.17% |
| 01/10 | Tranche Update on HOYA Corporation's Equity Buyback Plan announced on July 31, 2026. | CI |
| 28/09 | SBI Securities Starts Hoya at Neutral with 29,400 Yen Price Target | MT |
Company Valuation: HOYA Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 51,21,819 | 51,71,784 | 65,68,676 | 57,51,253 | 89,41,378 | 88,07,767 | - | - |
| Change | - | 0.98% | 27.01% | -12.44% | 55.47% | -1.49% | - | - |
| Enterprise Value (EV) 1 | 47,24,015 | 47,90,478 | 60,72,753 | 52,54,569 | 84,09,527 | 83,48,091 | 83,67,778 | 83,78,336 |
| Change | - | 1.41% | 26.77% | -13.47% | 60.04% | -0.73% | 0.24% | 0.13% |
| P/E | 31.4x | 31x | 36.4x | 28.9x | 35.7x | 31.7x | 27.6x | 23.8x |
| PBR | 6.37x | 6.3x | 6.79x | 5.9x | 8.73x | 8.81x | 8.36x | 7.81x |
| PEG | - | 5.94x | 3.74x | 2.3x | 1.3x | 2.7x | 1.8x | 1.5x |
| Capitalization / Revenue | 7.74x | 7.15x | 8.61x | 6.64x | 9.43x | 8.38x | 7.7x | 7.03x |
| EV / Revenue | 7.14x | 6.62x | 7.96x | 6.07x | 8.87x | 7.94x | 7.32x | 6.68x |
| EV / EBITDA | 19.4x | 18.4x | 15.1x | 13.9x | 24.5x | 20.4x | 18.2x | 15.9x |
| EV / EBIT | 23.6x | 22.7x | 17.2x | 15.9x | 29.5x | 24.2x | 21.3x | 18.8x |
| EV / FCF | 29.4x | 31x | 32.5x | 30.2x | 39.5x | 33.7x | 30.3x | 26x |
| FCF Yield | 3.4% | 3.22% | 3.08% | 3.32% | 2.53% | 2.97% | 3.31% | 3.84% |
| Dividend per Share 2 | 110 | 110 | 110 | 160 | 295 | 328.1 | 376.9 | 439.9 |
| Rate of return | 0.78% | 0.76% | 0.59% | 0.95% | 1.11% | 1.25% | 1.43% | 1.67% |
| EPS 2 | 446.4 | 469.8 | 515.5 | 581.4 | 743.9 | 830.6 | 955.3 | 1,107 |
| Distribution rate | 24.6% | 23.4% | 21.3% | 27.5% | 39.7% | 39.5% | 39.4% | 39.7% |
| Net sales 1 | 6,61,466 | 7,23,582 | 7,62,610 | 8,66,032 | 9,47,749 | 10,51,051 | 11,43,571 | 12,53,395 |
| EBITDA 1 | 2,43,353 | 2,60,371 | 4,01,017 | 3,78,331 | 3,43,459 | 4,08,884 | 4,60,402 | 5,27,746 |
| EBIT 1 | 2,00,334 | 2,10,756 | 3,53,802 | 3,29,754 | 2,85,241 | 3,45,282 | 3,93,309 | 4,46,587 |
| Net income 1 | 1,64,507 | 1,68,638 | 1,81,377 | 2,02,101 | 2,53,085 | 2,76,419 | 3,13,900 | 3,56,447 |
| Net Debt 1 | -3,97,804 | -3,81,306 | -4,95,923 | -4,96,684 | -5,31,851 | -4,59,676 | -4,39,988 | -4,29,431 |
| Reference price 2 | 14,030.00 | 14,560.00 | 18,740.00 | 16,780.00 | 26,550.00 | 26,330.00 | 26,330.00 | 26,330.00 |
| Nbr of stocks (in thousands) | 3,65,062 | 3,55,205 | 3,50,516 | 3,42,745 | 3,36,775 | 3,34,514 | - | - |
| Announcement Date | 06/05/22 | 08/05/23 | 15/05/24 | 01/05/25 | 30/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.8x | 7.97x | 20.49x | 1.24% | 5.58TCr | |
| 33.95x | 4.03x | 15.12x | 2.53% | 18TCr | |
| 23.66x | 4.63x | 16.25x | 1.18% | 12TCr | |
| 20.38x | 3.52x | 12.6x | 2.99% | 12TCr | |
| 31.19x | 3.01x | 12.15x | 2.29% | 9.1TCr | |
| 17.79x | 0.21x | 12.9x | 0.73% | 6.19TCr | |
| 38.71x | 3.58x | 12.19x | 2.14% | 5.32TCr | |
| 38.13x | 9.47x | 26.48x | -.--% | 4.43TCr | |
| 40.31x | 3.26x | 12.12x | 0.53% | 3.36TCr | |
| 31.59x | 5.53x | 17.35x | -.--% | 2.97TCr | |
| Average | 30.75x | 4.52x | 15.76x | 1.36% | 7.8TCr | |
| Weighted average by Cap. | 29.38x | 4.20x | 15.18x | 1.78% |
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
- 7741 Stock
- Valuation HOYA Corporation
Select your edition
All financial news and data tailored to specific country editions
