Valuation DMW Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 14/09/26 pm AEST			5-day change	1st Jan Change
5,500.00 ^JPY	0.00%		-2.14%	+4.17%

24/03	METAWATER Co., Ltd. completed the acquisition of 48.94% stake in Suido Kiko Kaisha, Ltd. from a group of shareholders.	CI
06/02	METAWATER Co., Ltd. proposed to acquire 48.94% stake in Suido Kiko Kaisha, Ltd. from a group of shareholders for ¥8.5 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	15,696	14,031	13,215	16,931	17,277	24,778
Change	-	-10.61%	-5.82%	28.12%	2.04%	43.42%
Enterprise Value (EV) ¹	8,701	8,149	6,789	10,792	10,630	18,829
Change	-	-6.34%	-16.69%	58.97%	-1.51%	77.14%
P/E	7.88x	7.47x	7.06x	9.67x	7.23x	9.47x
PBR	0.75x	0.62x	0.55x	0.65x	0.62x	0.81x
PEG	-	-1.28x	-18.31x	-1.48x	0.2x	1.01x
Capitalization / Revenue	0.72x	0.61x	0.55x	0.7x	0.62x	0.88x
EV / Revenue	0.4x	0.36x	0.28x	0.45x	0.38x	0.67x
EV / EBITDA	2.87x	2.76x	2.19x	3.71x	2.7x	4.55x
EV / EBIT	3.41x	3.36x	2.67x	4.72x	3.28x	5.39x
EV / FCF	15.8x	-6.24x	14.7x	-35.8x	7.49x	-82.4x
FCF Yield	6.33%	-16%	6.81%	-2.8%	13.3%	-1.21%
Dividend per Share ²	107.5	117.5	122.5	127.5	175	190
Rate of return	2.9%	3.54%	3.93%	3.19%	4.2%	3.18%
EPS ²	471	443.5	441.8	413	576.6	630.6
Distribution rate	22.8%	26.5%	27.7%	30.9%	30.3%	30.1%
Net sales ¹	21,750	22,820	23,874	24,096	28,077	28,189
EBITDA ¹	3,034	2,957	3,097	2,907	3,930	4,139
EBIT ¹	2,548	2,427	2,546	2,285	3,236	3,495
Net income ¹	2,003	1,877	1,871	1,750	2,426	2,615
Net Debt ¹	-6,995	-5,882	-6,426	-6,139	-6,647	-5,949
Reference price ²	3,710.00	3,315.00	3,120.00	3,995.00	4,170.00	5,970.00
Nbr of stocks (in thousands)	4,231	4,233	4,235	4,238	4,143	4,150
Announcement Date	29/6/21	29/6/22	29/6/23	27/6/24	26/6/25	25/6/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DMW CORPORATION	-	-	-	-	149M
PARKER-HANNIFIN CORPORATION	30.41x	5.2x	18.93x	0.86%	120B
FANUC CORPORATION	25.93x	4.74x	16.62x	2.32%	34.85B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.34x	1.74x	12.52x	2.31%	29.59B
INGERSOLL RAND INC.	28.78x	3.86x	14.57x	0.12%	28.3B
SMC CORPORATION	19.53x	3.34x	10.67x	1.56%	27.9B
DOVER CORPORATION	20.88x	3.03x	13.07x	1.12%	25.46B
XYLEM INC.	23.3x	2.85x	12.28x	1.62%	24.97B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	93.86x	35.38x	77.15x	0.4%	24.45B
ALFA LAVAL AB	25.52x	3.21x	15.69x	1.77%	23.38B
Average	32.06x	7.04x	21.28x	1.34%	33.88B
Weighted average by Cap.	31.04x	6.29x	20.14x	1.24%