Valuation Keyence Corporation

Stocks

6861

JP3236200006

Electronic Equipment & Parts

Market Closed - Japan Exchange Other stock markets 04:30:00 03/08/26 pm AEST			5-day change	1st Jan Change
80,610.00 ^JPY	-0.67%		+8.68%	+42.22%

29/07	Japan's Nikkei hits two-month low after chip rout	RE
29/07	Japan Earnings Wrap: Keyence Jumps, Screen Slides	MT

Company Valuation: Keyence Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	13,290,446	14,612,193	17,289,660	14,777,076	14,328,389	19,549,947	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	36.44%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	17,766,657	17,498,750	17,159,364
Change	-	11.28%	18.18%	-16.09%	-5.34%	38.43%	-1.51%	-1.94%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	35.8x	32.1x	29.2x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	5.11x	4.61x	4.16x
PEG	-	2.1x	25.43x	4.73x	2.8x	1.5x	2.8x	2.94x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	13.8x	12.3x	11.3x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	12.5x	11x	9.91x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	22.9x	20.2x	18.1x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	23.6x	20.8x	18.6x
EV / FCF	47.2x	95x	111x	34.3x	108x	46.9x	35.9x	29.9x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	2.13%	2.78%	3.35%
Dividend per Share ²	200	300	300	350	550	626	724.7	813.8
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.77%	0.89%	1%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,264	2,526	2,777
Distribution rate	16%	20%	19.7%	21.3%	30%	27.6%	28.7%	29.3%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,420,822	1,585,336	1,732,062
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	775,387	865,770	949,455
EBIT ¹	418,045	498,914	495,014	549,775	595,759	751,903	840,640	920,973
Net income ¹	303,360	362,963	369,642	398,656	445,185	548,538	611,173	670,157
Net Debt ¹	-1,004,572	-940,458	-1,132,776	-1,219,234	-1,493,889	-1,783,290	-2,051,197	-2,390,583
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	81,150.00	81,150.00	81,150.00
Nbr of stocks (in thousands)	242,526	242,526	242,526	242,525	242,525	242,525	-	-
Announcement Date	27/4/22	27/4/23	25/4/24	25/4/25	24/4/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

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.($)
KEYENCE CORPORATION	36.17x	12.68x	23.28x	0.77%	124B
FLEX LTD.	27.64x	1.28x	14.67x	-.--%	42.02B
SHENGYI TECHNOLOGY CO.,LTD.	41.3x	6.2x	29.1x	1.91%	37.99B
TDK CORPORATION	23.86x	1.98x	9.42x	1.34%	35.83B
TELEDYNE TECHNOLOGIES INCORPORATED	31.37x	4.79x	19.11x	-.--%	30.39B
KYOCERA CORPORATION	32.15x	2.21x	15.48x	1.52%	30.07B
HEXAGON AB	10.58x	5.9x	16.44x	1.43%	26.35B
HALMA PLC	30.85x	4.73x	18.9x	0.75%	17.95B
LINGYI ITECH (GUANGDONG) COMPANY	29.25x	1.58x	13.8x	0.43%	14.02B
ZEBRA TECHNOLOGIES CORPORATION	23.79x	2.67x	12.03x	-.--%	14B
Average	28.69x	4.40x	17.22x	0.81%	37.21B
Weighted average by Cap.	31.03x	6.55x	19.12x	0.85%