PerpEquities

Shin-Etsu Chemical Co., Ltd. (SHINETSU) financials

JPX · Basic Materials · Chemicals · 27,852 employees · CEO Yasuhiko Saitoh

Price
¥5,966.00 -0.73%
Market cap
¥10.8T
Enterprise value
¥9.48T
Last report
Q2 '27 filed 2026-09-30
Next report
2027-01-28 EPS est. ¥80.61
Revenue (TTM)¥2.71T+5.1% vs a year agoLast 4 quarters; bars = each quarter
Operating margin (TTM)25.4%-0.6 pp vs a year agoOperating income ¥687B
Net income (TTM)¥504B+1.2% vs a year agoAfter tax, incl. non-operating gains
Free cash flow (TTM)¥468B+251.1% vs a year agoCapex ¥309B
Diluted EPS (TTM)¥271.38+5.1% vs a year agoSum of the last 4 quarters
Net cash¥1.35T+3.9% vs a year agoCash + short-term investments - debt

Valuation & key figures

Market cap
¥10.8T
EV ¥9.48T
Revenue
¥2.71T
Trailing 12 months
Revenue growth
+10%
FY2027 consensus
Profit margin
18.6%
Net income / revenue, TTM
P/E
22.0×
Forward 19.4× (FY2027)
P/S
4.0×
Price / sales, TTM
EV / EBITDA
9.9×
TTM
Free cash flow
¥468B
Trailing 12 months
Net income
¥504B
Trailing 12 months
Revenue estimate
¥2.84T
FY2027 consensus
Earnings
2027-01-28
Revenue est. ¥727B
Dividend
¥106.00
Per share, last 12 months

Key takeaways

Computed from the reported numbers - every statement carries the figure it rests on.

  • Last report (2026-10-27): revenue beat by 7.6%, EPS beat by 4.6%Revenue ¥760B vs ¥706B expected (+7.6%); EPS ¥85.32 vs ¥81.54 (+4.6%).
  • Revenue growth accelerating: 15.6% year on yearQ2 '27 revenue ¥758B, against an average of 0.7% over the four quarters before.
  • Operating margin 25.4% (TTM), -0.6 pp on a year agoOperating income grew 2.5% while revenue grew 5.1%.
  • Capex 11.4% of revenue (a year ago 8.3%)¥309B invested in the last 4 quarters (+44.4% on a year earlier). Free cash flow ¥468B = 92.8% of net income.
  • Returned ¥548B to shareholders = 117.1% of free cash flowBuybacks ¥350B (a year earlier ¥400B), dividends ¥198B, stock-based pay ¥0 (TTM). More than the free cash flow: paid from cash or debt.
  • Diluted share count down 2.3% in a year1.83B diluted shares in Q2 '27, 1.87B a year earlier.
  • Net cash ¥1.35TCash + short-term investments ¥1.75T, debt incl. leases ¥402B; a year ago net cash ¥1.3T.

Last quarter: Q2 '27

Quarter ended 2026-09-30. Compared with the same quarter a year earlier and with the analyst consensus before the report.

Quarter vs a year ago

Q2 '27Year agoChange
Revenue¥758B¥656B+15.6%
Gross margin37.1%35.0%+2.0 pp
Operating income¥212B¥167B+26.9%
Operating margin28.0%25.5%+2.5 pp
Net income¥156B¥131B+18.8%
Diluted EPS¥85.21¥70.11+21.5%
Operating cash flow¥280B¥250B+12.2%
Capex¥78.6B¥136B-42.3%
Free cash flow¥201B¥113B+77.6%
R&D¥18.3B¥19.1B-3.9%
Stock-based compensation¥0¥0–

Reported vs consensus

2026-10-27
ActualConsensusvs consensus
Revenue¥760B¥706B+7.6%
EPS (as estimated)¥85.32¥81.54+4.6%

From the report of 2026-10-27 for Q2 '27: revenue and the EPS analysts estimate (often adjusted), so it can differ from the EPS of the statements above.

EPS vs consensus

last 8 reports

Revenue

Where the money comes from - by business line and by region, quarter by quarter.

Revenue, operating income and growth

quarterly

Margins & cost structure

How much of each unit of revenue is left at each level - and where the costs go.

Margins

quarterly

Costs as % of revenue

quarterly

Cash flow & capital allocation

Cash generated, what it is spent on, and what reaches shareholders.

Operating cash flow, capex, free cash flow

quarterly

Uses of cash vs operating cash flow

fiscal years

Last 4 quarters

cash flow statement
Operating cash flow
¥776B
Capex
-¥309B
Buybacks
-¥350B
Dividends
-¥198B
Acquisitions
¥0
Net debt issued
¥157B
Stock-based compensation
¥0
Free cash flow
¥468B
Returned to shareholders / FCF
117.1%

Share count and EPS

quarterly, diluted

Balance sheet

Liquidity, investments and debt at each quarter end.

Cash, investments and debt

quarter ends

Valuation & returns

Today's multiples against the company's own last five fiscal years; analyst targets and ratings.

Multiples and returns

TTM vs 5 fiscal years
Now5y averageWhere today sits in the 5-year range
P/E (TTM)22.0×18.6×12.3× – 24.8×
EV / EBITDA9.9×8.8×6.1× – 11.9×
EV / Sales3.5×3.6×2.7× – 5.0×
Price / FCF23.2×24.9×17.7× – 33.4×
Price / Book2.4×2.4×1.8× – 3.0×
FCF yield4.3%4.3%3.0% – 5.7%
Return on invested capital9.1%12.3%8.8% – 17.6%
Return on equity11.3%13.5%10.6% – 18.3%

Outlook

Analyst consensus for the coming fiscal years and what it implies at today's price.

Consensus estimates

Fiscal yearRevenueGrowthEPSGrowthP/E at today's priceAnalysts (EPS)
FY2027¥2.84T+10.3%¥307.69+21.9%19.4×17
FY2028¥3.05T+7.4%¥350.49+13.9%17.0×18
FY2029¥3.26T+7.0%¥395.04+12.7%15.1×15
FY2030¥3.42T+5.1%¥438.23+10.9%13.6×6
FY2031¥3.67T+7.0%¥494.13+12.8%12.1×7

Financial statements

Every line of the income statement, balance sheet and cash flow statement - 12 quarters and 10 fiscal years, as values, as % of revenue or as growth.

Income statementRevenue, costs, operating income, net income and EPSOpenBalance sheetCash, investments, assets, debt, liabilities and equityOpenCash flowOperating cash flow, capex, free cash flow, buybacks and dividendsOpen

Sources

Statements, segment revenue, metrics and estimates: Financial Modeling Prep.

Data as of 2026-11-01