Valuation Shimadzu Corporation

Equities

Delayed Japan Exchange Other stock markets 11:29:01 17/02/2026 am IST			5-day change	1st Jan Change
4,125.00 ^JPY	-1.13%		-2.87%	-0.96%

05/02	Shimadzu Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2026	CI
05/02	Shimadzu Corporation Reports Earnings Results for the Nine Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	11,80,056	12,47,857	12,19,940	12,46,677	10,81,847	12,05,460	-	-
Change	-	5.75%	-2.24%	2.19%	-13.22%	11.43%	-	-
Enterprise Value (EV) ¹	10,69,039	10,91,600	10,71,936	10,93,306	9,50,180	10,58,081	10,25,719	10,01,071
Change	-	2.11%	-1.8%	1.99%	-13.09%	11.36%	-3.06%	-2.4%
P/E ratio	32.7x	26.4x	23.4x	21.9x	20.3x	22.1x	19.9x	18.7x
PBR	3.52x	3.27x	2.88x	2.53x	2.16x	2.33x	2.15x	2x
PEG	-	0.9x	2.3x	2.29x	-3.93x	7.36x	1.9x	2.86x
Capitalization / Revenue	3x	2.91x	2.53x	2.44x	2.01x	2.18x	2.07x	1.99x
EV / Revenue	2.72x	2.55x	2.22x	2.14x	1.76x	1.92x	1.76x	1.65x
EV / EBITDA	16.4x	13.6x	12.5x	12x	10.4x	11.3x	9.92x	9.14x
EV / EBIT	21.5x	17.1x	15.7x	15x	13.2x	14.6x	12.9x	11.8x
EV / FCF	21.4x	19x	41.6x	77.4x	33x	23.3x	23x	19.7x
FCF Yield	4.67%	5.25%	2.41%	1.29%	3.03%	4.29%	4.34%	5.09%
Dividend per Share ²	34	48	54	60	66	65.56	72.04	78.22
Rate of return	0.85%	1.13%	1.3%	1.42%	1.77%	1.57%	1.73%	1.87%
EPS ²	122.5	160.5	176.6	193.5	183.6	189.1	209.3	223
Distribution rate	27.8%	29.9%	30.6%	31%	36%	34.7%	34.4%	35.1%
Net sales ¹	3,93,499	4,28,175	4,82,240	5,11,895	5,39,047	5,51,977	5,83,624	6,06,564
EBITDA ¹	65,278	80,011	85,743	91,304	91,615	93,674	1,03,364	1,09,555
EBIT ¹	49,742	63,806	68,219	72,753	71,720	72,557	79,814	84,995
Net income ¹	36,097	47,289	52,048	57,037	53,776	54,896	60,669	64,501
Net Debt ¹	-1,11,017	-1,56,257	-1,48,004	-1,53,371	-1,31,667	-1,47,378	-1,79,741	-2,04,388
Reference price ²	4,005.00	4,235.00	4,140.00	4,230.00	3,730.00	4,172.00	4,172.00	4,172.00
Nbr of stocks (in thousands)	2,94,646	2,94,653	2,94,672	2,94,723	2,90,039	2,88,940	-	-
Announcement Date	11/05/21	10/05/22	10/05/23	10/05/24	12/05/25	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
SHIMADZU CORPORATION	21.9x	1.91x	11.15x	1.58%	785.4Cr
METTLER-TOLEDO INTERNATIONAL, INC.	29.94x	7.01x	22.41x	-.--%	2.77TCr
MLOPTIC CORP.	301.63x	-	-	-	282.23Cr
TECAN GROUP AG	24.71x	1.77x	11.49x	2.36%	214.38Cr
JEOL LTD.	16.65x	1.56x	9.32x	1.77%	210.25Cr
NINGBO YONGXIN OPTICS CO.,LTD	53.43x	12.72x	-	0.84%	199.94Cr
PARK SYSTEMS CORP.	43.08x	8.35x	30.91x	0.2%	123.85Cr
FOCUSED PHOTONICS (HANGZHOU), INC.	26.63x	-	-	0.38%	102.59Cr
Average	64.75x	5.55x	17.06x	1.02%	585.6Cr
Weighted average by Cap.	45.40x	5.86x	19.27x	0.53%