OMRON CORPORATION Financials OMRON Corporation OTC Markets
Equities
OMRNY
US6821513032
Electrical Components & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.34 USD | +1.48% |
|
-1.04% | -26.12% |
| 16/05 | Newly privatised Toshiba to cut 4,000 jobs in restructuring drive | RE |
| 09/05 | Japanese shares rises on value stocks' appeal as rate hike looms | RE |
Valuation
| Fiscal Period: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,63,777 | 11,52,667 | 17,42,441 | 16,36,163 | 15,16,970 | 10,49,772 | - | - |
| Enterprise Value (EV) 1 | 9,53,527 | 9,67,134 | 14,91,686 | 14,80,679 | 14,11,691 | 9,96,672 | 9,92,809 | 9,38,128 |
| P/E ratio | 19.9 x | 15.4 x | 40.2 x | 26.9 x | 20.7 x | 131 x | 73.8 x | 17.9 x |
| Yield | 1.62% | 1.49% | 0.97% | 1.12% | 1.27% | 1.92% | 1.95% | 2.1% |
| Capitalization / Revenue | 1.24 x | 1.7 x | 2.66 x | 2.14 x | 1.73 x | 1.3 x | 1.25 x | 1.13 x |
| EV / Revenue | 1.11 x | 1.43 x | 2.28 x | 1.94 x | 1.61 x | 1.22 x | 1.18 x | 1.01 x |
| EV / EBITDA | 8.9 x | 11.6 x | 17.5 x | 13.1 x | 11.1 x | 15.3 x | 12.5 x | 7.86 x |
| EV / FCF | 26.3 x | 8.17 x | 18.9 x | -17.9 x | -680 x | -16 x | 27.2 x | 25.8 x |
| FCF Yield | 3.81% | 12.2% | 5.3% | -5.59% | -0.15% | -6.24% | 3.68% | 3.88% |
| Price to Book | 2.11 x | 2.14 x | 2.87 x | 2.46 x | 2.08 x | 1.35 x | 1.43 x | 1.33 x |
| Nbr of stocks (in thousands) | 2,05,362 | 2,04,737 | 2,01,671 | 1,99,192 | 1,96,830 | 1,96,918 | - | - |
| Reference price 2 | 5,180 | 5,630 | 8,640 | 8,214 | 7,707 | 5,331 | 5,331 | 5,331 |
| Announcement Date | 24/04/19 | 23/04/20 | 27/04/21 | 26/04/22 | 26/04/23 | 08/05/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,59,482 | 6,77,980 | 6,55,529 | 7,62,927 | 8,76,082 | 8,18,761 | 8,42,595 | 9,32,454 |
| EBITDA 1 | 1,07,092 | 83,365 | 85,236 | 1,12,683 | 1,27,273 | 65,158 | 79,408 | 1,19,304 |
| EBIT 1 | 76,633 | 54,760 | 62,480 | 89,316 | 1,00,686 | 34,342 | 45,310 | 83,874 |
| Operating Margin | 8.92% | 8.08% | 9.53% | 11.71% | 11.49% | 4.19% | 5.38% | 8.99% |
| Earnings before Tax (EBT) 1 | 75,432 | 51,836 | 65,089 | 86,714 | 98,409 | 34,953 | 24,741 | 85,580 |
| Net income 1 | 54,323 | 74,895 | 43,307 | 61,400 | 73,861 | 8,105 | 15,119 | 58,560 |
| Net margin | 6.32% | 11.05% | 6.61% | 8.05% | 8.43% | 0.99% | 1.79% | 6.28% |
| EPS 2 | 260.8 | 365.3 | 214.7 | 305.6 | 372.2 | 41.17 | 72.26 | 297.4 |
| Free Cash Flow 1 | 36,288 | 1,18,426 | 79,046 | -82,735 | -2,077 | -62,221 | 36,530 | 36,386 |
| FCF margin | 4.22% | 17.47% | 12.06% | -10.84% | -0.24% | -7.6% | 4.34% | 3.9% |
| FCF Conversion (EBITDA) | 33.88% | 142.06% | 92.74% | - | - | 22.48% | 46% | 30.5% |
| FCF Conversion (Net income) | 66.8% | 158.12% | 182.52% | - | - | 168.34% | 241.61% | 62.14% |
| Dividend per Share 2 | 84.00 | 84.00 | 84.00 | 92.00 | 98.00 | 104.0 | 104.1 | 111.8 |
| Announcement Date | 24/04/19 | 23/04/20 | 27/04/21 | 26/04/22 | 26/04/23 | 08/05/24 | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,30,229 | 3,47,751 | 3,01,276 | 3,54,253 | 1,81,158 | 3,69,351 | 1,89,258 | 2,04,318 | 3,93,576 | 1,84,386 | 2,20,032 | 4,04,418 | 2,33,559 | 2,38,105 | 4,71,664 | 2,03,351 | 1,97,323 | 4,00,674 | 2,07,311 | 2,10,776 | 4,18,087 | 1,90,250 | 2,00,900 | - | 2,21,250 | 2,41,100 | - |
| EBITDA | - | - | - | - | 25,689 | - | 26,957 | 28,470 | - | 18,089 | 36,536 | - | 38,006 | - | - | 21,201 | 13,285 | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 25,731 | 29,029 | 24,723 | 37,757 | 19,890 | 45,727 | 21,131 | 22,458 | 43,589 | 11,935 | 29,678 | 41,613 | 31,241 | 27,832 | 59,073 | 14,304 | 6,347 | 20,651 | 5,921 | 7,770 | 13,691 | 1,650 | 6,833 | - | 17,083 | 17,100 | - |
| Operating Margin | 7.79% | 8.35% | 8.21% | 10.66% | 10.98% | 12.38% | 11.17% | 10.99% | 11.08% | 6.47% | 13.49% | 10.29% | 13.38% | 11.69% | 12.52% | 7.03% | 3.22% | 5.15% | 2.86% | 3.69% | 3.27% | 0.87% | 3.4% | - | 7.72% | 7.09% | - |
| Earnings before Tax (EBT) 1 | 27,449 | 24,387 | 26,308 | 38,781 | 19,616 | 46,217 | 17,514 | 22,983 | 40,497 | 11,698 | 27,221 | 38,919 | 31,742 | 27,748 | 59,490 | 18,561 | 6,433 | 24,994 | 6,475 | 3,484 | 9,959 | 4,000 | - | - | - | - | - |
| Net income 1 | 19,082 | 55,813 | 19,195 | 24,112 | 12,353 | 32,531 | 12,284 | 16,585 | 28,869 | 7,973 | 19,902 | 27,875 | 22,642 | 23,344 | 45,986 | 13,396 | -7,316 | 6,080 | 1,769 | 256 | 2,025 | 1,000 | - | - | - | - | - |
| Net margin | 5.78% | 16.05% | 6.37% | 6.81% | 6.82% | 8.81% | 6.49% | 8.12% | 7.34% | 4.32% | 9.05% | 6.89% | 9.69% | 9.8% | 9.75% | 6.59% | -3.71% | 1.52% | 0.85% | 0.12% | 0.48% | 0.53% | - | - | - | - | - |
| EPS 2 | 92.92 | 272.3 | 95.16 | 119.6 | 61.18 | 161.2 | 61.31 | 83.12 | 144.4 | 39.98 | 99.83 | 139.8 | 114.1 | 118.2 | 232.4 | 68.05 | -37.16 | 30.89 | 8.980 | 1.300 | 10.28 | 5.100 | - | - | - | - | - |
| Dividend per Share | 42.00 | 42.00 | 42.00 | 42.00 | 46.00 | 46.00 | - | 46.00 | 46.00 | - | 49.00 | 49.00 | - | 49.00 | 49.00 | - | 52.00 | 52.00 | - | 52.00 | 52.00 | - | - | 52.00 | - | - | 52.00 |
| Announcement Date | 29/10/19 | 23/04/20 | 29/10/20 | 27/04/21 | 28/10/21 | 28/10/21 | 28/01/22 | 26/04/22 | 26/04/22 | 26/07/22 | 26/10/22 | 26/10/22 | 30/01/23 | 26/04/23 | 26/04/23 | 27/07/23 | 27/10/23 | 27/10/23 | 05/02/24 | 08/05/24 | 08/05/24 | - | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 1,10,250 | 1,85,533 | 2,50,755 | 1,55,484 | 1,05,279 | 68,854 | 56,964 | 1,11,644 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 36,288 | 1,18,426 | 79,046 | -82,735 | -2,077 | -62,221 | 36,530 | 36,386 |
| ROE (net income / shareholders' equity) | 10.8% | 14.5% | 7.6% | 9.7% | 10.6% | 1.1% | 1.88% | 7.3% |
| ROA (Net income/ Total Assets) | 7.27% | 6.87% | 8.25% | 9.9% | 10.2% | 2.97% | 2.73% | 5.75% |
| Assets 1 | 7,47,417 | 10,89,415 | 5,25,129 | 6,19,922 | 7,23,827 | 2,72,797 | 5,53,148 | 10,18,429 |
| Book Value Per Share 2 | 2,455 | 2,627 | 3,009 | 3,340 | 3,701 | 3,995 | 3,737 | 4,011 |
| Cash Flow per Share 2 | 431.0 | 505.0 | 328.0 | 422.0 | 506.0 | 198.0 | 232.0 | 429.0 |
| Capex 1 | 39,045 | 37,629 | 26,662 | 33,357 | 45,018 | 45,378 | 55,500 | 45,996 |
| Capex / Sales | 4.54% | 5.55% | 4.07% | 4.37% | 5.14% | 5.54% | 6.59% | 4.93% |
| Announcement Date | 24/04/19 | 23/04/20 | 27/04/21 | 26/04/22 | 26/04/23 | 08/05/24 | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
13
Last Close Price
5,331
JPY
Average target price
6,225
JPY
Spread / Average Target
+16.77%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +4.34% | 151B | |
| +31.04% | 145B | |
| +41.55% | 136B | |
| +16.53% | 64.88B | |
| +5.32% | 40.2B | |
| +121.05% | 39.74B | |
| +3.87% | 31.24B | |
| -14.91% | 30.12B | |
| +10.95% | 29.62B |
- Stock Market
- Equities
- 6645 Stock
- OMRNY Stock
- Financials OMRON Corporation
