Valuation Keyence Corporation

Stocks

6861

JP3236200006

Electronic Equipment & Parts

Market Closed - Japan Exchange 14:30:00 16/09/2026 HKT			5-day change	1st Jan Change
75,900.00 ^JPY	+0.32%		-0.50%	+33.91%

08-04	Daiwa Upgrades Keyence to Outperform from Neutral; Price Target is 95,000 Yen	MT
07-29	Japan's Nikkei hits two-month low after chip rout	RE

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	18,349,448	-	-
Change	-	9.95%	18.32%	-14.53%	-3.04%	28.06%	-	-
Enterprise Value (EV) ¹	12,285,874	13,671,735	16,156,884	13,557,842	12,834,500	16,621,097	16,405,935	16,126,768
Change	-	11.28%	18.18%	-16.09%	-5.34%	29.5%	-1.29%	-1.7%
P/E	43.8x	40.3x	46.8x	37.1x	32.2x	32.4x	29x	26.1x
PBR	6.11x	5.86x	6.16x	4.75x	4.13x	4.74x	4.26x	3.82x
PEG	-	2.1x	25.43x	4.73x	2.8x	1.2x	2.4x	2.4x
Capitalization / Revenue	17.6x	15.8x	17.9x	14x	12.3x	12.7x	11.3x	10.2x
EV / Revenue	16.3x	14.8x	16.7x	12.8x	11x	11.5x	10.1x	8.99x
EV / EBITDA	28.8x	26.8x	31.8x	24x	20.9x	20.9x	18.5x	16.4x
EV / EBIT	29.4x	27.4x	32.6x	24.7x	21.5x	21.5x	18.9x	16.8x
EV / FCF	47.2x	95x	111x	34.3x	108x	51.5x	36.7x	30.5x
FCF Yield	2.12%	1.05%	0.9%	2.91%	0.92%	1.94%	2.73%	3.28%
Dividend per Share ²	200	300	300	350	550	641.4	738.6	837.5
Rate of return	0.36%	0.5%	0.42%	0.57%	0.93%	0.85%	0.98%	1.11%
EPS ²	1,251	1,497	1,524	1,644	1,836	2,333	2,611	2,895
Distribution rate	16%	20%	19.7%	21.3%	30%	27.5%	28.3%	28.9%
Net sales ¹	755,174	922,422	967,288	1,059,145	1,169,289	1,450,073	1,626,631	1,793,936
EBITDA ¹	426,666	510,437	508,781	564,968	612,986	794,109	888,458	980,493
EBIT ¹	418,045	498,914	495,014	549,775	595,759	774,178	868,007	959,276
Net income ¹	303,360	362,963	369,642	398,656	445,185	565,408	631,574	698,587
Net Debt ¹	-1,004,572	-940,458	-1,132,776	-1,219,234	-1,493,889	-1,728,351	-1,943,513	-2,222,679
Reference price ²	54,800.00	60,250.00	71,290.00	60,930.00	59,080.00	75,660.00	75,660.00	75,660.00
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

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	32.43x	11.46x	20.93x	0.85%	118B
SHENGYI TECHNOLOGY CO.,LTD.	48.5x	8.11x	35.16x	1.52%	54.35B
FLEX LTD.	26.25x	1.22x	13.86x	-.--%	39.9B
TDK CORPORATION	20.73x	1.76x	8.65x	1.46%	34.67B
KYOCERA CORPORATION	29.47x	2.08x	14.45x	1.58%	29.55B
TELEDYNE TECHNOLOGIES INCORPORATED	28.6x	4.37x	17.44x	-.--%	27.74B
HEXAGON AB	10.22x	5.74x	15.91x	1.46%	25.61B
HALMA PLC	29.78x	4.57x	18.21x	0.77%	17.43B
ZEBRA TECHNOLOGIES CORPORATION	23.13x	2.95x	12.37x	-.--%	16.21B
LINGYI ITECH (GUANGDONG) COMPANY	32.94x	1.7x	15.19x	0.48%	14.28B
Average	28.21x	4.40x	17.22x	0.81%	37.8B
Weighted average by Cap.	30.50x	6.32x	19.29x	0.89%