Valuation Keyence Corporation

Stocks

6861

JP3236200006

Electronic Equipment & Parts

Market Closed - Japan Exchange Other stock markets 12:00:00 24/07/2026 pm IST			5-day change	1st Jan Change
71,820.00 ^JPY	-0.61%		+1.33%	+26.71%

17/07	Japan's Nikkei slides into correction zone on tech selloff, Middle East conflict	RE
17/07	Japan's Nikkei slumps over 4% on tech selloff, Middle East conflict	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	1,74,18,154	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	21.56%	-	-
Enterprise Value (EV) ¹	1,22,85,874	1,36,71,735	1,61,56,884	1,35,57,842	1,28,34,500	1,56,66,920	1,54,71,805	1,51,68,571
Change	-	11.28%	18.18%	-16.09%	-5.34%	22.07%	-1.25%	-1.96%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	33.8x	30.6x	27.5x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	4.57x	4.17x	3.78x
PEG	-	2.1x	25.43x	4.73x	2.8x	2.2x	2.9x	2.4x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	12.9x	11.7x	10.6x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	11.6x	10.4x	9.22x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	21.6x	19.3x	17.1x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	22.2x	19.8x	17.5x
EV / FCF	47.2x	95x	111x	34.3x	108x	35.6x	30.6x	27.3x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	2.81%	3.27%	3.67%
Dividend per Share ²	200	300	300	350	550	603.6	707.9	759.2
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.84%	0.99%	1.06%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,123	2,350	2,615
Distribution rate	16%	20%	19.7%	21.3%	30%	28.4%	30.1%	29%
Net sales ¹	7,55,174	9,22,422	9,67,288	10,59,145	11,69,289	13,54,802	14,93,192	16,44,824
EBITDA ¹	4,26,666	5,10,437	5,08,781	5,64,968	6,12,986	7,26,396	8,02,333	8,87,904
EBIT ¹	4,18,045	4,98,914	4,95,014	5,49,775	5,95,759	7,06,880	7,82,303	8,67,001
Net income ¹	3,03,360	3,62,963	3,69,642	3,98,656	4,45,185	5,14,078	5,68,353	6,30,900
Net Debt ¹	-10,04,572	-9,40,458	-11,32,776	-12,19,234	-14,93,889	-17,51,234	-19,46,349	-22,49,583
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	71,820.00	71,820.00	71,820.00
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

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.($)
KEYENCE CORPORATION	34.04x	11.64x	21.71x	0.84%	11TCr
FLEX LTD.	31.67x	1.47x	16.86x	-.--%	4.69TCr
SHENGYI TECHNOLOGY CO.,LTD.	48.91x	7.33x	34.41x	1.62%	4.49TCr
TDK CORPORATION	25.72x	2.09x	10.06x	1.29%	3.61TCr
TELEDYNE TECHNOLOGIES INCORPORATED	31.15x	4.76x	18.95x	-.--%	3.02TCr
KYOCERA CORPORATION	34.78x	2.24x	16.05x	1.5%	2.96TCr
HEXAGON AB	8.94x	5.18x	10.31x	2.17%	2.19TCr
HALMA PLC	31.9x	4.88x	19.48x	0.72%	1.83TCr
LINGYI ITECH (GUANGDONG) COMPANY	28.24x	1.56x	13.64x	0.44%	1.38TCr
ZEBRA TECHNOLOGIES CORPORATION	20.8x	2.38x	10.73x	-.--%	1.22TCr
Average	29.61x	4.35x	17.22x	0.86%	3.61TCr
Weighted average by Cap.	32.27x	6.05x	19.31x	0.89%