|
Market Closed -
Japan Exchange
05:30:00 30/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 4,744.00 JPY | +1.00% |
|
-3.14% | +2.40% |
| 28/10 | Japan's Nikkei rises as tech results revive AI optimism; Topix sags | RE |
| 28/10 | Japan's Nikkei jumps as tech results revive AI optimism | 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 | 3,953,289 | - | - |
| Change | - | -1% | 23.31% | 36.25% | -16.45% | -2.88% | - | - |
| Enterprise Value (EV) 1 | 2,749,080 | 2,944,208 | 3,588,005 | 4,889,024 | 4,430,852 | 4,252,700 | 4,224,409 | 4,090,476 |
| Change | - | 7.1% | 21.87% | 36.26% | -9.37% | -4.02% | -0.67% | -3.17% |
| P/E | 13.6x | 12.1x | 13.7x | 31.2x | 12.6x | 12.4x | 12x | 11.2x |
| 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 | 4.61x | 3.15x | 1.6x |
| 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 | 0.86x | 0.82x |
| EV / EBITDA | 5.46x | 5.08x | 5.84x | 9.49x | 6.38x | 6.16x | 5.93x | 5.46x |
| EV / EBIT | 9.75x | 8.33x | 9.56x | 17.5x | 9.73x | 9.36x | 8.94x | 8.15x |
| EV / FCF | 10x | 36x | 20.4x | 13.9x | 19.6x | 17.1x | 13.8x | 13.4x |
| FCF Yield | 9.96% | 2.78% | 4.9% | 7.17% | 5.11% | 5.85% | 7.26% | 7.45% |
| Dividend per Share 2 | 100 | 120 | 140 | 155 | 160 | 159.6 | 166.2 | 171 |
| Rate of return | 3.57% | 4.2% | 3.87% | 3% | 3.45% | 3.4% | 3.54% | 3.64% |
| EPS 2 | 205.4 | 236.7 | 264.2 | 165.5 | 367.5 | 377.4 | 391.7 | 419.2 |
| Distribution rate | 48.7% | 50.7% | 53% | 93.6% | 43.5% | 42.3% | 42.4% | 40.8% |
| Net sales 1 | 3,513,357 | 4,031,414 | 4,180,972 | 4,509,821 | 4,624,727 | 4,749,997 | 4,905,363 | 5,002,194 |
| EBITDA 1 | 503,164 | 579,891 | 614,042 | 515,219 | 694,626 | 690,058 | 712,660 | 749,300 |
| EBIT 1 | 281,918 | 353,399 | 375,366 | 279,754 | 455,390 | 454,290 | 472,511 | 501,800 |
| Net income 1 | 214,718 | 243,961 | 264,513 | 160,025 | 332,053 | 330,454 | 329,995 | 347,804 |
| Net Debt 1 | -180,131 | 44,407 | 12,169 | 17,065 | 360,178 | 299,412 | 271,120 | 137,187 |
| Reference price 2 | 2,801.00 | 2,855.50 | 3,620.00 | 5,161.00 | 4,633.00 | 4,697.00 | 4,697.00 | 4,697.00 |
| Nbr of stocks (in thousands) | 1,045,773 | 1,015,514 | 987,800 | 943,995 | 878,626 | 833,324 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.45x | 0.89x | 6.11x | 3.4% | 24.8B | |
| 37.02x | 8.6x | 27.26x | -.--% | 34.44B | |
| 20.9x | 1.95x | 11.39x | 1.6% | 8.14B | |
| 12.08x | 0.99x | 5.64x | 2.46% | 7.44B | |
| 15.14x | 0.5x | 6.05x | 2.37% | 6.63B | |
| 17.92x | - | - | 2.34% | 5.14B | |
| 54.16x | 3.46x | 21.03x | 1.18% | 3.81B | |
| 212.84x | - | - | - | 2.74B | |
| 28.11x | 7.61x | 18.33x | 0.98% | 2.56B | |
| 11.05x | 2.14x | 6.97x | 2.21% | 2.26B | |
| Average | 42.17x | 3.27x | 12.85x | 1.84% | 9.8B | |
| Weighted average by Cap. | 29.84x | 4.24x | 15.63x | 1.63% |
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
- Valuation Canon Inc.
Select your edition
All financial news and data tailored to specific country editions
