|
Market Closed -
Japan Exchange
12:00:00 30/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,217.50 JPY | +0.58% |
|
-1.06% | +11.44% |
| 03/09 | Yamaha Expands Drum Hardware Lineup with New and Updated Models | CI |
| 27/08 | Yamaha Completes Partial Stake Sale in Yamaha Motor | MT |
Company Valuation: Yamaha Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 9,17,758 | 8,71,014 | 5,46,212 | 5,23,994 | 4,85,207 | 5,35,574 | - | - |
| Change | - | -5.09% | -37.29% | -4.07% | -7.4% | 10.38% | - | - |
| Enterprise Value (EV) 1 | 7,68,808 | 7,84,795 | 4,62,558 | 4,44,132 | 3,92,908 | 4,21,291 | 4,22,506 | 3,93,053 |
| Change | - | 2.08% | -41.06% | -3.98% | -11.53% | 7.22% | 0.29% | -6.97% |
| P/E | 24.9x | 22.9x | 18.6x | 41.9x | 20.9x | 16.1x | 16x | 13.8x |
| PBR | 2.21x | 1.9x | 1.06x | 1.17x | 1.01x | 1.06x | 1.04x | 0.97x |
| PEG | - | 6.31x | -0.9x | -0.8x | 0.2x | 0.4x | 34.93x | 0.9x |
| Capitalization / Revenue | 2.25x | 1.93x | 1.18x | 1.13x | 1.04x | 1.09x | 1.06x | 1.02x |
| EV / Revenue | 1.88x | 1.74x | 1x | 0.96x | 0.84x | 0.86x | 0.84x | 0.75x |
| EV / EBITDA | 11.5x | 11.9x | 10.8x | 10.5x | 7.89x | 6.27x | 6.72x | 5.6x |
| EV / EBIT | 15.6x | 16.9x | 16x | 21.5x | 13.4x | 10.7x | 9.89x | 8.12x |
| EV / FCF | 9.64x | -21.6x | 22.1x | 13.7x | 12.4x | 10.2x | 14.1x | 10.6x |
| FCF Yield | 10.4% | -4.64% | 4.52% | 7.28% | 8.05% | 9.78% | 7.11% | 9.43% |
| Dividend per Share 2 | 22 | 22 | 24.67 | 25.33 | 26 | 26.86 | 28 | 29.33 |
| Rate of return | 1.23% | 1.3% | 2.27% | 2.19% | 2.36% | 2.21% | 2.3% | 2.41% |
| EPS 2 | 71.6 | 74.2 | 58.56 | 27.58 | 52.7 | 75.69 | 76.04 | 88.29 |
| Distribution rate | 30.7% | 29.6% | 42.1% | 91.9% | 49.3% | 35.5% | 36.8% | 33.2% |
| Net sales 1 | 4,08,200 | 4,51,400 | 4,62,866 | 4,62,080 | 4,65,330 | 4,90,691 | 5,04,300 | 5,22,967 |
| EBITDA 1 | 66,634 | 65,754 | 42,799 | 42,190 | 49,808 | 67,244 | 62,900 | 70,200 |
| EBIT 1 | 49,300 | 46,500 | 28,999 | 20,695 | 29,274 | 39,250 | 42,717 | 48,380 |
| Net income 1 | 37,300 | 38,200 | 29,642 | 13,351 | 23,720 | 33,078 | 32,943 | 37,833 |
| Net Debt 1 | -1,48,950 | -86,219 | -83,654 | -79,862 | -92,299 | -1,14,283 | -1,13,069 | -1,42,521 |
| Reference price 2 | 1,783.33 | 1,696.67 | 1,087.00 | 1,156.50 | 1,103.00 | 1,217.50 | 1,217.50 | 1,217.50 |
| Nbr of stocks (in thousands) | 5,14,631 | 5,13,368 | 5,02,495 | 4,53,086 | 4,39,897 | 4,39,897 | - | - |
| Announcement Date | 11/05/22 | 09/05/23 | 08/05/24 | 08/05/25 | 11/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.08x | 0.86x | 6.27x | 2.21% | 340.02Cr | |
| 34.46x | 2.58x | 15.51x | 1.77% | 1.1TCr | |
| 18.91x | 1.58x | 13.2x | 2.5% | 735.7Cr | |
| -221.38x | 10.6x | -780.04x | - | 733.47Cr | |
| 21.27x | 2.17x | 12.44x | 1.11% | 497.96Cr | |
| 19.13x | 1.13x | 9.01x | 2.35% | 488.18Cr | |
| 33.71x | 0.88x | 7.99x | 1.14% | 435.43Cr | |
| 19.97x | 2.03x | 8.69x | 3.58% | 396.49Cr | |
| 20.17x | 0.44x | 7.8x | 2.89% | 381.43Cr | |
| 15.59x | 0.62x | 7.1x | 3.58% | 361.08Cr | |
| Average | -2.21x | 2.29x | -69.20x | 2.35% | 546.8Cr | |
| Weighted average by Cap. | -9.02x | 2.79x | -95.13x | 2.23% |
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
- 7951 Stock
- Valuation Yamaha Corporation
Select your edition
All financial news and data tailored to specific country editions
