Valuation Canon Inc. Sapporo S.E.

Stocks

Market Closed - Sapporo S.E. Other stock markets 10:00:11 27/04/26 am AEST			5-day change	1st Jan Change
4,095.00 ^JPY	-9.10%		-.--%	-9.10%

25/06	Canon Inc. Announces varioPRINT iX1700 Sheetfed Inkjet Digital Press and Colorado XL-Series Large-Format Hybrid Printers Win Red Dot Design Award	CI
13/05	Canon Announces EOS R6V 7K Camera And 20-50Mm F4 L Power Zoom Lens	CI

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	3,665,603	-	-
Change	-	-1%	23.31%	36.25%	-16.45%	-9.95%	-	-
Enterprise Value (EV) ¹	2,749,080	2,944,208	3,588,005	4,889,024	4,430,852	3,989,970	3,939,151	3,811,916
Change	-	7.1%	21.87%	36.26%	-9.37%	-9.95%	-1.27%	-3.23%
P/E	13.6x	12.1x	13.7x	31.2x	12.6x	12x	10.6x	9.95x
PBR	1.02x	0.93x	1.07x	1.48x	1.17x	1.04x	1x	0.94x
PEG	-	0.8x	1.2x	-0.8x	0x	-6.84x	0.8x	1.5x
Capitalization / Revenue	0.83x	0.72x	0.86x	1.08x	0.88x	0.77x	0.75x	0.73x
EV / Revenue	0.78x	0.73x	0.86x	1.08x	0.96x	0.84x	0.8x	0.76x
EV / EBITDA	5.46x	5.08x	5.84x	9.49x	6.38x	5.87x	5.41x	4.99x
EV / EBIT	9.75x	8.33x	9.56x	17.5x	9.73x	8.97x	7.97x	7.29x
EV / FCF	10x	36x	20.4x	13.9x	19.6x	14.4x	13x	11.7x
FCF Yield	9.96%	2.78%	4.9%	7.17%	5.11%	6.92%	7.67%	8.51%
Dividend per Share ²	100	120	140	155	160	162.6	171.8	179.1
Rate of return	3.57%	4.2%	3.87%	3%	3.45%	3.77%	3.98%	4.15%
EPS ²	205.4	236.7	264.2	165.5	367.5	361	406.8	433.7
Distribution rate	48.7%	50.7%	53%	93.6%	43.5%	45%	42.2%	41.3%
Net sales ¹	3,513,357	4,031,414	4,180,972	4,509,821	4,624,727	4,771,982	4,903,992	5,000,128
EBITDA ¹	503,164	579,891	614,042	515,219	694,626	679,366	728,588	763,200
EBIT ¹	281,918	353,399	375,366	279,754	455,390	444,960	494,493	522,644
Net income ¹	214,718	243,961	264,513	160,025	332,053	313,268	345,947	363,556
Net Debt ¹	-180,131	44,407	12,169	17,065	360,178	324,367	273,548	146,314
Reference price ²	2,801.00	2,855.50	3,620.00	5,161.00	4,633.00	4,316.00	4,316.00	4,316.00
Nbr of stocks (in thousands)	1,045,773	1,015,514	987,800	943,995	878,626	849,306	-	-
Announcement Date	27/1/22	30/1/23	30/1/24	30/1/25	29/1/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BROTHER INDUSTRIES, LTD.	14.86x	-	-	2.73%	5.76B
RICOH COMPANY, LTD.	12.41x	0.43x	5.2x	3.09%	5.13B
PITNEY BOWES INC.	11.09x	2.2x	7.22x	2.11%	2.28B
OKI ELECTRIC INDUSTRY CO., LTD.	17.26x	0.82x	9.63x	1.9%	1.9B
KONICA MINOLTA, INC.	9.9x	0.39x	4.08x	2.62%	1.79B
TOSHIBA TEC CORPORATION	14.15x	-	-	1.86%	949M
SATO CORPORATION	10.19x	-	-	3.5%	474M
DATALOGIC S.P.A.	27.88x	0.61x	5.88x	2.01%	349M
Average	14.72x	0.89x	6.40x	2.48%	2.33B
Weighted average by Cap.	13.58x	0.85x	6.18x	2.62%