|
Market Closed -
Japan Exchange
12:00:00 29/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 76,360.00 JPY | -3.57% |
|
-4.98% | +34.72% |
| 07:04pm | Not All AI Billions Are Equal |  |
| 06:36pm | Keyence to Conduct Five-for-One Stock Split to Increase Liquidity | MT |
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 | 1,85,19,215 | - | - |
| Change | - | 9.95% | 18.32% | -14.53% | -3.04% | 29.25% | - | - |
| Enterprise Value (EV) 1 | 1,22,85,874 | 1,36,71,735 | 1,61,56,884 | 1,35,57,842 | 1,28,34,500 | 1,68,19,451 | 1,66,13,529 | 1,63,48,411 |
| Change | - | 11.28% | 18.18% | -16.09% | -5.34% | 31.05% | -1.22% | -1.6% |
| P/E | 43.8x | 40.3x | 46.8x | 37.1x | 32.2x | 33.9x | 30.3x | 27.4x |
| PBR | 6.11x | 5.86x | 6.16x | 4.75x | 4.13x | 4.96x | 4.46x | 4x |
| PEG | - | 2.1x | 25.43x | 4.73x | 2.8x | 1.2x | 2.6x | 2.6x |
| 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 | 9.14x |
| EV / EBITDA | 28.8x | 26.8x | 31.8x | 24x | 20.9x | 21.1x | 18.7x | 16.7x |
| EV / EBIT | 29.4x | 27.4x | 32.6x | 24.7x | 21.5x | 21.7x | 19.1x | 17.1x |
| EV / FCF | 47.2x | 95x | 111x | 34.3x | 108x | 54.2x | 38.7x | 32.5x |
| FCF Yield | 2.12% | 1.05% | 0.9% | 2.91% | 0.92% | 1.84% | 2.58% | 3.08% |
| Dividend per Share 2 | 200 | 300 | 300 | 350 | 550 | 645.3 | 741.3 | 837.7 |
| Rate of return | 0.36% | 0.5% | 0.42% | 0.57% | 0.93% | 0.81% | 0.94% | 1.06% |
| EPS 2 | 1,251 | 1,497 | 1,524 | 1,644 | 1,836 | 2,336 | 2,613 | 2,890 |
| Distribution rate | 16% | 20% | 19.7% | 21.3% | 30% | 27.6% | 28.4% | 29% |
| Net sales 1 | 7,55,174 | 9,22,422 | 9,67,288 | 10,59,145 | 11,69,289 | 14,49,919 | 16,24,910 | 17,89,547 |
| EBITDA 1 | 4,26,666 | 5,10,437 | 5,08,781 | 5,64,968 | 6,12,986 | 7,95,771 | 8,89,679 | 9,79,365 |
| EBIT 1 | 4,18,045 | 4,98,914 | 4,95,014 | 5,49,775 | 5,95,759 | 7,75,761 | 8,69,269 | 9,58,327 |
| Net income 1 | 3,03,360 | 3,62,963 | 3,69,642 | 3,98,656 | 4,45,185 | 5,66,158 | 6,32,169 | 6,97,410 |
| Net Debt 1 | -10,04,572 | -9,40,458 | -11,32,776 | -12,19,234 | -14,93,889 | -16,99,765 | -19,05,686 | -21,70,804 |
| Reference price 2 | 54,800.00 | 60,250.00 | 71,290.00 | 60,930.00 | 59,080.00 | 79,190.00 | 79,190.00 | 79,190.00 |
| 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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.89x | 12.07x | 22x | 0.81% | 12TCr | |
| 31.61x | 5.92x | 17.63x | 0.63% | 20TCr | |
| 48.31x | 6.1x | 20.62x | 0.88% | 11TCr | |
| 13.5x | 0.31x | 6.8x | 3.73% | 11TCr | |
| 32.63x | 5.34x | 17.54x | 1.05% | 7.71TCr | |
| 58.14x | 6.79x | 29.66x | 0.2% | 7.16TCr | |
| 20.34x | 3.4x | 13x | 1.32% | 6.36TCr | |
| 17.85x | 1.05x | 11.86x | 0.7% | 6.01TCr | |
| 16.72x | 5.91x | 12.01x | 0.76% | 5.37TCr | |
| 33.01x | 4.6x | 17.43x | 0.02% | 4.72TCr | |
| Average | 30.60x | 5.15x | 16.86x | 1.01% | 9.16TCr | |
| Weighted average by Cap. | 31.50x | 5.55x | 17.19x | 1.08% |
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
- 6861 Stock
- Valuation Keyence Corporation
Select your edition
All financial news and data tailored to specific country editions
