Data is not available at this time.
Shimadzu Corporation operates as a diversified technology leader specializing in precision instruments, medical systems, industrial machinery, and aerospace components. The company’s core revenue model is driven by high-value analytical and measuring instruments, which serve industries such as pharmaceuticals, environmental testing, and materials science. Its medical systems segment, including angiography and radiography equipment, caters to healthcare providers globally, reinforcing its role in advanced diagnostics. Shimadzu’s industrial machinery and aircraft equipment divisions further diversify its revenue streams, targeting niche markets with specialized solutions like turbo molecular pumps and flight control systems. With a legacy dating back to 1875, the company has established a strong reputation for innovation and reliability, particularly in Japan and expanding international markets. Its competitive edge lies in proprietary technologies, such as chromatograph-mass spectrometry and non-destructive testing equipment, which are critical for research and industrial applications. The company’s market position is bolstered by its ability to integrate hardware with software solutions, enhancing customer workflows and sustaining long-term client relationships.
Shimadzu reported revenue of JPY 511.9 billion for FY 2024, with net income of JPY 57.0 billion, reflecting a net margin of approximately 11.1%. Operating cash flow stood at JPY 30.1 billion, though capital expenditures of JPY 15.5 billion indicate ongoing investments in R&D and production capabilities. The company’s profitability metrics suggest disciplined cost management, supported by its diversified product portfolio and global demand for precision instruments.
The company’s diluted EPS of JPY 193.54 underscores its earnings power, driven by high-margin analytical instruments and medical systems. Shimadzu’s capital efficiency is evident in its ability to generate steady cash flows despite cyclical demand in some segments. Its low debt-to-equity ratio and focus on innovation further enhance returns on invested capital.
Shimadzu maintains a robust balance sheet, with JPY 165.3 billion in cash and equivalents against total debt of JPY 11.9 billion, indicating strong liquidity. The negligible debt burden and healthy cash reserves provide flexibility for strategic acquisitions or organic growth initiatives, reinforcing its financial stability.
The company has demonstrated consistent growth in its core segments, particularly in medical systems and analytical instruments. A dividend per share of JPY 80 reflects a commitment to shareholder returns, though the payout ratio remains conservative, aligning with its reinvestment strategy for long-term growth.
With a market capitalization of JPY 977.4 billion and a beta of 0.938, Shimadzu is perceived as a stable investment with moderate volatility. The valuation reflects its leadership in niche markets and expectations of sustained demand for its high-tech solutions.
Shimadzu’s strategic advantages include its technological expertise, global distribution network, and strong brand equity. The outlook remains positive, supported by trends in healthcare digitization, environmental testing, and industrial automation, though macroeconomic uncertainties could impact near-term performance.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |