|
Market Closed -
Sapporo S.E.
02:06:21 14/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 4,505.00 JPY | +10.01% |
|
0.00% | - |
| 19/08 | Canon to Launch 23 Billion Yen Share Buyback | MT |
| 30/07 | Sony pitches to buy Japanese lens maker Tamron | RE |
Company Valuation: Canon Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,929,211 | 2,899,801 | 3,575,836 | 4,871,959 | 4,070,674 | 3,980,001 | - | - |
| Change | - | -1% | 23.31% | 36.25% | -16.45% | -2.23% | - | - |
| Enterprise Value (EV) 1 | 2,749,080 | 2,944,208 | 3,588,005 | 4,889,024 | 4,430,852 | 4,287,235 | 4,201,770 | 4,116,288 |
| Change | - | 7.1% | 21.87% | 36.26% | -9.37% | -3.24% | -1.99% | -2.03% |
| P/E | 13.6x | 12.1x | 13.7x | 31.2x | 12.6x | 12.5x | 11.7x | 11x |
| PBR | 1.02x | 0.93x | 1.07x | 1.48x | 1.17x | 1.14x | 1.08x | 1.02x |
| PEG | - | 0.8x | 1.2x | -0.8x | 0x | 6.09x | 1.74x | 1.63x |
| Capitalization / Revenue | 0.83x | 0.72x | 0.86x | 1.08x | 0.88x | 0.83x | 0.81x | 0.79x |
| EV / Revenue | 0.78x | 0.73x | 0.86x | 1.08x | 0.96x | 0.9x | 0.85x | 0.82x |
| EV / EBITDA | 5.46x | 5.08x | 5.84x | 9.49x | 6.38x | 6.16x | 5.82x | 5.43x |
| EV / EBIT | 9.75x | 8.33x | 9.56x | 17.5x | 9.73x | 9.39x | 8.65x | 7.98x |
| EV / FCF | 10x | 36x | 20.4x | 13.9x | 19.6x | 15.5x | 14.3x | 13x |
| FCF Yield | 9.96% | 2.78% | 4.9% | 7.17% | 5.11% | 6.46% | 7.01% | 7.68% |
| Dividend per Share 2 | 100 | 120 | 140 | 155 | 160 | 162.3 | 170.3 | 177.8 |
| Rate of return | 3.57% | 4.2% | 3.87% | 3% | 3.45% | 3.46% | 3.63% | 3.79% |
| EPS 2 | 205.4 | 236.7 | 264.2 | 165.5 | 367.5 | 375 | 400.2 | 427.3 |
| Distribution rate | 48.7% | 50.7% | 53% | 93.6% | 43.5% | 43.3% | 42.5% | 41.6% |
| Net sales 1 | 3,513,357 | 4,031,414 | 4,180,972 | 4,509,821 | 4,624,727 | 4,781,835 | 4,940,656 | 5,043,128 |
| EBITDA 1 | 503,164 | 579,891 | 614,042 | 515,219 | 694,626 | 696,423 | 721,458 | 757,817 |
| EBIT 1 | 281,918 | 353,399 | 375,366 | 279,754 | 455,390 | 456,517 | 485,608 | 515,567 |
| Net income 1 | 214,718 | 243,961 | 264,513 | 160,025 | 332,053 | 329,153 | 339,060 | 356,727 |
| Net Debt 1 | -180,131 | 44,407 | 12,169 | 17,065 | 360,178 | 307,234 | 221,768 | 136,287 |
| Reference price 2 | 2,801.00 | 2,855.50 | 3,620.00 | 5,161.00 | 4,633.00 | 4,686.00 | 4,686.00 | 4,686.00 |
| Nbr of stocks (in thousands) | 1,045,773 | 1,015,514 | 987,800 | 943,995 | 878,626 | 849,339 | - | - |
| Announcement Date | 27/1/22 | 30/1/23 | 30/1/24 | 30/1/25 | 29/1/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.5x | 0.9x | 6.16x | 3.46% | 24.88B | |
| 13.07x | 1.03x | 5.74x | 2.48% | 7.52B | |
| 14.1x | 0.48x | 5.78x | 2.59% | 5.98B | |
| 37.28x | 10.97x | 25.92x | 0.8% | 3.98B | |
| 11.21x | 2.19x | 7.15x | 2.11% | 2.36B | |
| 10.98x | 0.47x | 4.99x | 2.72% | 2.04B | |
| 13.94x | 0.68x | 8.04x | 2.35% | 1.55B | |
| 13.66x | - | - | 1.89% | 1.05B | |
| 12.41x | - | - | 2.8% | 580M | |
| Average | 15.46x | 2.39x | 9.11x | 2.36% | 5.55B | |
| Weighted average by Cap. | 14.70x | 1.73x | 7.73x | 2.83% |
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
- 7751 Stock
- 7751 Stock
- Valuation Canon Inc.
Select your edition
All financial news and data tailored to specific country editions
