Valuation Keyence Corporation Deutsche Boerse AG

Stocks

KEE

JP3236200006

Electronic Equipment & Parts

Market Closed - Deutsche Boerse AG 10:07:58 10/09/2026 pm IST			5-day change	1st Jan Change
421.50 ^EUR	-1.15%		-0.43%	+34.54%

04/08	Daiwa Upgrades Keyence to Outperform from Neutral; Price Target is 95,000 Yen	MT
29/07	Japan's Nikkei hits two-month low after chip rout	RE

Company Valuation: Keyence Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,32,90,446	1,46,12,193	1,72,89,660	1,47,77,076	1,43,28,389	1,85,53,169	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	29.49%	-	-
Enterprise Value (EV) ¹	1,22,85,874	1,36,71,735	1,61,56,884	1,35,57,842	1,28,34,500	1,68,24,818	1,66,09,656	1,63,30,490
Change	-	11.28%	18.18%	-16.09%	-5.34%	31.09%	-1.28%	-1.68%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	32.8x	29.3x	26.4x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	4.79x	4.3x	3.87x
PEG	-	2.1x	25.43x	4.73x	2.8x	1.2x	2.5x	2.4x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	12.8x	11.4x	10.3x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	11.6x	10.2x	9.1x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	21.2x	18.7x	16.7x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	21.7x	19.1x	17x
EV / FCF	47.2x	95x	111x	34.3x	108x	52.1x	37.1x	30.9x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.92%	2.69%	3.24%
Dividend per Share ²	200	300	300	350	550	641.4	738.6	837.5
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.84%	0.97%	1.09%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,333	2,611	2,895
Distribution rate	16%	20%	19.7%	21.3%	30%	27.5%	28.3%	28.9%
Net sales ¹	7,55,174	9,22,422	9,67,288	10,59,145	11,69,289	14,50,073	16,26,631	17,93,936
EBITDA ¹	4,26,666	5,10,437	5,08,781	5,64,968	6,12,986	7,94,109	8,88,458	9,80,493
EBIT ¹	4,18,045	4,98,914	4,95,014	5,49,775	5,95,759	7,74,178	8,68,007	9,59,276
Net income ¹	3,03,360	3,62,963	3,69,642	3,98,656	4,45,185	5,65,408	6,31,574	6,98,587
Net Debt ¹	-10,04,572	-9,40,458	-11,32,776	-12,19,234	-14,93,889	-17,28,351	-19,43,513	-22,22,679
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	76,500.00	76,500.00	76,500.00
Nbr of stocks (in thousands)	2,42,526	2,42,526	2,42,526	2,42,525	2,42,525	2,42,525	-	-
Announcement Date	27/04/22	27/04/23	25/04/24	25/04/25	24/04/26	-	-	-

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.($)
KEYENCE CORPORATION	32.7x	11.57x	21.12x	0.84%	12TCr
SHENGYI TECHNOLOGY CO.,LTD.	47.86x	7.97x	34.68x	1.54%	5.36TCr
FLEX LTD.	27.38x	1.27x	14.42x	-.--%	4.16TCr
TDK CORPORATION	20.98x	1.77x	8.7x	1.46%	3.48TCr
KYOCERA CORPORATION	28.49x	2.01x	13.96x	1.64%	2.88TCr
TELEDYNE TECHNOLOGIES INCORPORATED	28.48x	4.34x	17.31x	-.--%	2.76TCr
HEXAGON AB	10.38x	5.82x	16.14x	1.44%	2.62TCr
HALMA PLC	32.26x	4.92x	19.68x	0.71%	1.89TCr
ZEBRA TECHNOLOGIES CORPORATION	23.29x	2.97x	12.44x	-.--%	1.63TCr
Average	27.98x	4.74x	17.61x	0.85%	4.09TCr
Weighted average by Cap.	30.53x	6.54x	19.51x	0.9%