1803.T
Shimizu CorporationExplain this page
Arphra AIPlain-English read on Shimizu Corporation’s valuationRatios & metrics
Profitability, returns on capital, growth, and credit — all derived from the historical income statement, balance sheet, and cash flow rows in our data warehouse.
A snapshot of the latest fiscal year’s margins, returns on capital, balance-sheet strength and efficiency, computed from the income statement, balance sheet and cash-flow rows. Source income / balance / cash_flow.
Valuation multiples
| In USD | FY 2026 |
|---|---|
| Headline | |
| Market cap | $1.88T |
| Enterprise value | $2.21T |
| Multiples | |
| P / E | — |
| P / B | — |
| EV / EBITDA | — |
| EV / Sales | 1.07 |
| EV / FCF | -38.76 |
| Yields | |
| Earnings yield | +6.73% |
| Free cash flow yield | -3.03% |
| Dividend yield | — |
Profitability
| In USD | FY 2026 |
|---|---|
| Margins | |
| Gross margin | +12.54% |
| Operating margin | +5.77% |
| EBITDA margin | +7.40% |
| EBIT margin | +5.77% |
| Pre-tax margin | +9.40% |
| Net margin | +6.15% |
| Cost structure | |
| Cost of revenue / sales | +87.46% |
| R&D intensity | 0.00% |
| SG&A intensity | +6.78% |
| Effective tax rate | +33.23% |
Returns on capital
| In USD | FY 2026 |
|---|---|
| Returns | |
| Return on equity (ROE) | +12.65% |
| Return on assets (ROA) | +4.77% |
| Return on capital (ROC) | +7.57% |
| Return on invested capital (ROIC) | +8.07% |
| Asset turnover | +77.52% |
| DuPont · ROE decomposition | |
| Net margin | +6.15% |
| Asset turnover (× revenue / assets) | +77.52% |
| Equity multiplier (× assets / equity) | +265.13% |
Activity & efficiency
| In USD | FY 2026 |
|---|---|
| Turnover | |
| Asset turnover | 0.78 |
| Fixed-asset turnover | 3.12 |
| Inventory turnover | 17.82 |
| Receivables turnover | 2.09 |
| Payables turnover | 4.21 |
| Days outstanding | |
| Days sales outstanding (DSO) | 174.46 |
| Days inventory outstanding (DIO) | 20.48 |
| Days payables outstanding (DPO) | 86.64 |
| Cash conversion cycle | 108.31 |
Cash flow quality
| In USD | FY 2026 |
|---|---|
| Operating CF / Net income | 0.33 |
| FCF / Net income | -0.45 |
| FCF margin | -2.77% |
| OCF margin | +2.02% |
| CapEx / Revenue | +4.79% |
| CapEx / D&A | 2.94 |
| Stock-based comp / Revenue | 0.00% |
Per-share & shareholder yield
| In USD | FY 2026 |
|---|---|
| EPS · diluted | 186.68 |
| EPS · basic | 186.68 |
| Book value / share | 1476.13 |
| Tangible BV / share | 1414.18 |
| Sales / share | 3034.03 |
| Operating CF / share | 61.39 |
| Free cash flow / share | -84.06 |
| Dividends / share | 42.57 |
| Payout ratio | +22.80% |
| Retention ratio | +77.20% |
Growth
| In USD | FY 2026 | CAGR |
|---|---|---|
| Top-line | ||
| Revenue · YoY | — | — |
| Gross profit · YoY | — | — |
| Profit | ||
| Operating income · YoY | — | — |
| EBITDA · YoY | — | — |
| Net income · YoY | — | — |
| Operating | ||
| EBIT · YoY | — | — |
| R&D · YoY | — | — |
| Per-share | ||
| EPS · diluted · YoY | — | — |
| EPS · basic · YoY | — | — |
Credit & leverage
| In USD | FY 2026 |
|---|---|
| Leverage | |
| Total debt | $567.41B |
| Net debt | $329.42B |
| Net debt / EBITDA | 2.16 |
| Debt / equity | 0.57 |
| Debt / assets | +21.38% |
| Equity / assets | +37.72% |
| Coverage | |
| EBITDA / interest expense | 20.11 |
| Operating income / interest | 15.68 |
| Interest expense | $7.57B |
| Liquidity | |
| Current ratio | 1.30 |
| Quick ratio | 1.08 |
| Cash ratio | 0.19 |
| Working capital | $371.73B |
| Working capital / revenue | +18.06% |
Historical multiples · μ ± σ bands
3 fiscal-year-end observations from key_metrics. Mean is dashed; light-green band is ±1σ, light-red band ±2σ. The dot marks the most recent value; the cheap / fair / rich verdict uses z-score against the issuer's own history (yields inverted — a high yield is cheap).
Sourced from key_metrics + financial_ratios (loaded by load_fundamentals_extended.py).
| Metric | FY 2026 | FY 2025 | FY 2024 |
|---|---|---|---|
| P / E | — | — | — |
| P / B | — | — | — |
| EV / EBITDA | — | — | — |
| EV / Sales | 1.07x | 0.63x | 0.51x |
| Earnings yield | 6.7% | 7.2% | 2.4% |
| FCF yield | -3.0% | 13.6% | -11.0% |
| Metric | FY 2026 | FY 2025 | FY 2024 |
|---|---|---|---|
| Gross margin | — | — | — |
| Operating margin | — | — | — |
| Net margin | — | — | — |
| ROE | 12.9% | 7.7% | 1.9% |
| ROA | 4.8% | 2.6% | 0.7% |
| ROIC | 4.8% | 2.9% | -0.9% |
| Metric | FY 2026 | FY 2025 | FY 2024 |
|---|---|---|---|
| Debt / equity | — | — | — |
| Net debt / EBITDA | 2.16 | 2.86 | 56.44 |
| Interest coverage | — | — | — |
| Current ratio | 1.30x | 1.26x | 1.24x |
| Quick ratio | — | — | — |
Methodology. ROE / ROA / ROC use period-end balance-sheet denominators (no average-of- period smoothing). ROIC = Operating Income × (1 − inferred effective tax rate) over invested capital, with the effective tax inferred from net-to-operating income when both are positive and a 25% default otherwise. Net debt / EBITDA, debt ratios, and interest-coverage ratios are calculated point-in-time at each fiscal year-end. TTM = trailing 4 quarters (income / cash flow summed, balance sheet = most-recent quarterly snapshot). Through-cycle CAGR in the Growth panel uses the geometric mean of first-to-last period growth across the window (positive values only).