Harmonic Drive Systems Inc
OTC:HSYDF

Watchlist Manager
Harmonic Drive Systems Inc Logo
Harmonic Drive Systems Inc
OTC:HSYDF
Watchlist
Price: 27 USD -7.53% Market Closed
Market Cap: $2.6B

EV/EBITDA

43.6
Current
41%
More Expensive
vs 3-y average of 30.9

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
43.6
=
Enterprise Value
$427.9B
/
EBITDA
¥9.2B

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
43.6
=
Enterprise Value
$427.9B
/
EBITDA
¥9.2B

Valuation Scenarios

Harmonic Drive Systems Inc is trading above its 3-year average

If EV/EBITDA returns to its 3-Year Average (30.9), the stock would be worth $19.12 (29% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-81%
Maximum Upside
No Upside Scenarios
Average Downside
55%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 43.6 $27
0%
3-Year Average 30.9 $19.12
-29%
5-Year Average 31.1 $19.25
-29%
Industry Average 8.4 $5.21
-81%
Country Average 8.7 $5.37
-80%

Forward EV/EBITDA
Today’s price vs future ebitda

Today's Enterprise Value EBITDA Forward EV/EBITDA
$427.9B
/
Jan 2026
¥9.2B
=
43.6
Current
$427.9B
/
Mar 2026
¥9.8B
=
43.6
Forward
$427.9B
/
Mar 2027
¥14.4B
=
29.8
Forward
$427.9B
/
Mar 2028
¥18.8B
=
22.8
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
Market Cap EV/EBITDA P/E
JP
Harmonic Drive Systems Inc
OTC:HSYDF
404.2B USD 43.6 87.9
JP
Fujitec Co Ltd
TSE:6406
2 720 795.8T JPY 12.8 0
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 171 820.3 363 670.8
JP
Star Micronics Co Ltd
TSE:7718
48T JPY 8.2 29.8
US
Parker-Hannifin Corp
NYSE:PH
120.4B USD 24.4 34.7
JP
Freund Corp
TSE:6312
16.9T JPY 4 698.9 8 494.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
16T JPY 27.7 56.9
SE
Atlas Copco AB
STO:ATCO A
910.6B SEK 20.7 34.5
US
Illinois Tool Works Inc
NYSE:ITW
78.8B USD 18.5 25.6
US
Barnes Group Inc
NYSE:B
67.3B USD 6.5 13.4
SE
Sandvik AB
STO:SAND
502B SEK 18.2 34.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Harmonic Drive Systems Inc
OTC:HSYDF
Average EV/EBITDA: 16 063.6
43.6
33%
1.3
JP
F
Fujitec Co Ltd
TSE:6406
12.8
26%
0.5
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
JP
S
Star Micronics Co Ltd
TSE:7718
8.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24.4
12%
2
JP
Freund Corp
TSE:6312
4 698.9
N/A N/A
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
27.7
21%
1.3
SE
Atlas Copco AB
STO:ATCO A
20.7
7%
3
US
Illinois Tool Works Inc
NYSE:ITW
18.5
5%
3.7
US
Barnes Group Inc
NYSE:B
6.5
21%
0.3
SE
Sandvik AB
STO:SAND
18.2
10%
1.8

Market Distribution

Lower than 100% of companies in Japan
Percentile
0th
Based on 5 051 companies
0th percentile
0.3
Low
0.1 — 6.7
Typical Range
6.7 — 12.2
High
12.2 —
Distribution Statistics
Japan
Min 0.1
30th Percentile 6.7
Median 8.7
70th Percentile 12.2
Max 214 699 781.2

Harmonic Drive Systems Inc
Glance View

Market Cap
2.6B USD
Industry
Machinery

In the bustling world of precision motion control, Harmonic Drive Systems Inc. has carved a niche characterized by innovation and meticulous engineering. Founded in 1970, this Japanese company has mastered the art of creating precision gears, known as harmonic drives, which are pivotal in ensuring the smooth and accurate movement required in robotics, aerospace, and a variety of industrial applications. These harmonic drives are unique in their design; they use the principle of controlled elastic deformation to reduce mechanical backlash significantly. This ability to provide minimal deviation in motion makes them indispensable in sectors where precision is paramount. By selling these highly specialized components, along with actuators and servo systems, Harmonic Drive Systems Inc. not only facilitates technological advances but also positions itself as a crucial partner for industries ranging from manufacturing to robotics. Revenue streams for Harmonic Drive Systems hinge on its consistent delivery of high-quality products to both established and emerging sectors. With a business model deeply rooted in constant R&D and bespoke engineering services, the company ensures its offerings remain at the cutting edge of technology. Over the years, it has expanded its global footprint, tapping into diverse markets by supplying components that form the essential backbone of automation and high-precision machinery. By aligning its business closely with the evolution of robotics and automation technology, Harmonic Drive Systems Inc. has successfully created a sustainable business model that capitalizes on recurring demand from both international tech giants and niche engineering firms. A strong emphasis on creating value through technological advancement not only cements its leadership in precision motion control but also solidifies its position as a formidable player in the global marketplace.

HSYDF Intrinsic Value
10.47 USD
Overvaluation 61%
Intrinsic Value
Price $27
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett