Valuation Terumo Corporation

Equities

4543

JP3546800008

Medical Equipment, Supplies & Distribution

Market Closed - Japan Exchange Other stock markets 12:00:00 10/04/2026 pm IST			5-day change	1st Jan Change
2,139.00 ^JPY	-1.47%		-1.97%	-5.77%

09/04	Terumo Deepens Costa Rica Investment Amid Medtech Growth	MT
19/03	Tata Elxsi and Terumo Corporation Launch Global Offshore Development Center	CI

Company Valuation: Terumo Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	30,21,411	28,16,528	26,61,180	40,51,918	41,25,351	31,55,179	-	-
Change	-	-6.78%	-5.52%	52.26%	1.81%	-23.52%	-	-
Enterprise Value (EV) ¹	30,81,210	28,37,273	27,05,795	40,78,883	40,86,151	32,33,446	31,10,629	30,45,517
Change	-	-7.92%	-4.63%	50.75%	0.18%	-20.87%	-3.8%	-2.09%
P/E ratio	39.1x	31.7x	30x	38.2x	35.4x	23.1x	20.1x	17.9x
PBR	3.53x	2.78x	2.4x	3.05x	3.01x	2.12x	1.99x	1.86x
PEG	-	2.1x	22.73x	1.9x	3.4x	1.3x	1.4x	1.5x
Capitalization / Revenue	4.92x	4x	3.24x	4.4x	3.98x	2.83x	2.61x	2.47x
EV / Revenue	5.02x	4.03x	3.3x	4.42x	3.94x	2.9x	2.58x	2.38x
EV / EBITDA	20.2x	16.2x	14.4x	18.8x	16.8x	11.8x	10.3x	9.28x
EV / EBIT	31.3x	24.5x	23.1x	29.1x	25.9x	17.4x	14.8x	13x
EV / FCF	69.6x	45x	46.3x	62.9x	32.3x	37.6x	27.4x	22x
FCF Yield	1.44%	2.22%	2.16%	1.59%	3.1%	2.66%	3.64%	4.54%
Dividend per Share ²	14.5	17	20	22	26	29.93	33.72	37.94
Rate of return	0.73%	0.91%	1.12%	0.81%	0.93%	1.4%	1.58%	1.77%
EPS ²	51.16	58.72	59.5	71.5	79.01	92.7	106.5	119.4
Distribution rate	28.3%	28.9%	33.6%	30.8%	32.9%	32.3%	31.7%	31.8%
Net sales ¹	6,13,842	7,03,303	8,20,209	9,21,863	10,36,171	11,15,093	12,06,835	12,79,459
EBITDA ¹	1,52,318	1,74,842	1,87,570	2,16,841	2,43,117	2,73,562	3,03,079	3,28,205
EBIT ¹	98,386	1,15,960	1,17,332	1,40,096	1,57,668	1,85,327	2,10,513	2,34,750
Net income ¹	77,268	88,813	89,325	1,06,374	1,16,978	1,36,785	1,56,753	1,75,266
Net Debt ¹	59,799	20,745	44,615	26,965	-39,200	78,267	-44,550	-1,09,662
Reference price ²	1,999.50	1,862.00	1,787.00	2,729.00	2,797.00	2,139.00	2,139.00	2,139.00
Nbr of stocks (in thousands)	15,11,083	15,12,636	14,89,189	14,84,763	14,74,920	14,75,072	-	-
Announcement Date	12/05/21	12/05/22	15/05/23	14/05/24	14/05/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, 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.($)
TERUMO CORPORATION	23.08x	2.9x	11.82x	1.4%	1.98TCr
ABBOTT LABORATORIES	24.64x	3.92x	14.77x	2.51%	17TCr
MEDTRONIC PLC	21.42x	3.76x	13.45x	3.27%	11TCr
CENCORA, INC.	22.53x	0.19x	12.04x	0.75%	6.24TCr
HOYA CORPORATION	40.19x	10.03x	27.01x	0.96%	6.22TCr
BECTON, DICKINSON AND COMPANY	29.43x	3.27x	11.24x	2.5%	4.39TCr
MEDLINE INC.	46.56x	1.5x	13.08x	0.22%	3.7TCr
DEXCOM, INC.	26.23x	4.64x	15.18x	-.--%	2.46TCr
STERIS PLC	27.64x	3.86x	14.13x	1.09%	2.18TCr
SARTORIUS STEDIM BIOTECH	41.76x	5.85x	18.62x	0.52%	1.95TCr
Average	30.35x	3.99x	15.13x	1.32%	5.78TCr
Weighted average by Cap.	27.93x	4.00x	15.18x	1.89%