|
Market Closed -
Japan Exchange
12:00:00 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 67,660.00 JPY | +1.32% |
|
-7.47% | +24.24% |
| 10/09 | SMC Completes 50 Billion Yen Share Repurchase Program | MT |
| 10/09 | Tranche Update on SMC Corporation's Equity Buyback Plan announced on May 14, 2026. | CI |
Company Valuation: SMC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 44,98,029 | 45,04,091 | 54,44,322 | 33,82,361 | 37,80,140 | 42,53,702 | - | - |
| Change | - | 0.13% | 20.88% | -37.87% | 11.76% | 12.53% | - | - |
| Enterprise Value (EV) 1 | 38,12,519 | 38,92,781 | 49,46,102 | 27,31,623 | 31,21,362 | 35,58,561 | 34,94,499 | 33,99,179 |
| Change | - | 2.11% | 27.06% | -44.77% | 14.27% | 14.01% | -1.8% | -2.73% |
| P/E | 23.5x | 20.3x | 30.7x | 21.7x | 22.7x | 19.4x | 18.3x | 17.4x |
| PBR | 2.89x | 2.65x | 2.89x | 1.75x | 1.79x | 1.93x | 1.81x | 1.7x |
| PEG | - | 1.1x | -1.6x | -1.9x | 2.84x | 0.6x | 2.92x | 3.63x |
| Capitalization / Revenue | 6.18x | 5.46x | 7.01x | 4.27x | 4.49x | 3.96x | 3.63x | 3.48x |
| EV / Revenue | 5.24x | 4.72x | 6.37x | 3.45x | 3.7x | 3.31x | 2.98x | 2.78x |
| EV / EBITDA | 15.3x | 13.7x | 21.5x | 12.2x | 13.3x | 10.6x | 9.6x | 8.9x |
| EV / EBIT | 16.7x | 15.1x | 25.2x | 14.4x | 16.4x | 13.2x | 11.8x | 11.1x |
| EV / FCF | 95.6x | 268x | -147x | 11.8x | 38.3x | 21.1x | 18x | 15.1x |
| FCF Yield | 1.05% | 0.37% | -0.68% | 8.49% | 2.61% | 4.73% | 5.56% | 6.64% |
| Dividend per Share 2 | 750 | 900 | 950 | 1,000 | 1,000 | 1,059 | 1,169 | 1,238 |
| Rate of return | 1.09% | 1.29% | 1.12% | 1.88% | 1.67% | 1.57% | 1.73% | 1.83% |
| EPS 2 | 2,924 | 3,445 | 2,767 | 2,445 | 2,640 | 3,487 | 3,705 | 3,883 |
| Distribution rate | 25.7% | 26.1% | 34.3% | 40.9% | 37.9% | 30.4% | 31.5% | 31.9% |
| Net sales 1 | 7,27,397 | 8,24,772 | 7,76,873 | 7,92,108 | 8,42,500 | 10,74,458 | 11,70,829 | 12,22,383 |
| EBITDA 1 | 2,48,414 | 2,83,967 | 2,29,581 | 2,24,552 | 2,35,300 | 3,35,607 | 3,64,092 | 3,81,864 |
| EBIT 1 | 2,27,857 | 2,58,200 | 1,96,226 | 1,90,244 | 1,90,500 | 2,70,011 | 2,95,185 | 3,06,116 |
| Net income 1 | 1,92,991 | 2,24,609 | 1,78,321 | 1,56,344 | 1,67,300 | 2,19,176 | 2,32,105 | 2,41,930 |
| Net Debt 1 | -6,85,510 | -6,11,310 | -4,98,220 | -6,50,738 | -6,58,778 | -6,95,140 | -7,59,203 | -8,54,523 |
| Reference price 2 | 68,840.00 | 69,830.00 | 84,830.00 | 53,070.00 | 59,870.00 | 67,660.00 | 67,660.00 | 67,660.00 |
| Nbr of stocks (in thousands) | 65,340 | 64,501 | 64,179 | 63,734 | 63,139 | 62,869 | - | - |
| Announcement Date | 13/05/22 | 15/05/23 | 14/05/24 | 14/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.41x | 3.31x | 10.6x | 1.57% | 2.69TCr | |
| 31.11x | 5.52x | 20.13x | 0.84% | 12TCr | |
| 33.43x | 5.29x | 20.06x | 1.6% | 9.56TCr | |
| 28.62x | 3.27x | 18.89x | 0.73% | 6.27TCr | |
| 38.8x | 7.86x | 23x | -.--% | 5.64TCr | |
| 40.2x | 6.27x | 27.65x | 1.9% | 5.85TCr | |
| 27.11x | 4.99x | 17.47x | 2.22% | 3.54TCr | |
| 31.31x | 4.1x | 15.45x | 0.11% | 3.02TCr | |
| 20.93x | 1.79x | 12.9x | 2.24% | 3.05TCr | |
| 21.57x | 3.13x | 13.5x | 1.08% | 2.64TCr | |
| Average | 29.25x | 4.55x | 17.97x | 1.23% | 5.44TCr | |
| Weighted average by Cap. | 31.15x | 5.00x | 19.45x | 1.16% |
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
- 6273 Stock
- Valuation SMC Corporation
Select your edition
All financial news and data tailored to specific country editions
