Valuation Adeka Corporation

Stocks

Delayed Japan Exchange 22:29:14 2026-08-13 EDT			5-day change	1st Jan Change
4,774.00 ^JPY	+1.17%		+1.47%	+23.17%

08-07	Adeka Corporation Revises Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending March 31, 2027	CI
08-07	Adeka Corporation Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	278,533	231,588	329,268	273,567	354,519	457,630	-	-
Change	-	-16.85%	42.18%	-16.92%	29.59%	29.08%	-	-
Enterprise Value (EV) ¹	247,842	201,823	301,376	221,994	311,436	412,696	399,263	387,296
Change	-	-18.57%	49.33%	-26.34%	40.29%	32.51%	-3.26%	-3%
P/E	11.7x	13.8x	14.3x	11x	13x	15.8x	14.9x	13.9x
PBR	1.11x	0.89x	1.15x	0.92x	1.13x	1.42x	1.35x	1.27x
PEG	-	-0.5x	0.4x	1.2x	1x	2.1x	2.44x	1.95x
Capitalization / Revenue	0.77x	0.57x	0.82x	0.67x	0.85x	1.03x	0.99x	0.96x
EV / Revenue	0.68x	0.5x	0.75x	0.55x	0.75x	0.92x	0.87x	0.81x
EV / EBITDA	4.9x	4.17x	5.74x	3.79x	5.15x	6.11x	5.7x	5.14x
EV / EBIT	7.1x	6.24x	8.51x	5.41x	7.49x	9.14x	8.22x	7.52x
EV / FCF	24.7x	-89x	16x	8.06x	16.4x	21.2x	14.6x	12x
FCF Yield	4.05%	-1.12%	6.27%	12.4%	6.08%	4.73%	6.85%	8.36%
Dividend per Share ²	70	70	90	100	112	122.2	127.3	135.5
Rate of return	2.59%	3.1%	2.79%	3.72%	3.1%	2.59%	2.7%	2.87%
EPS ²	230.2	163.3	224.9	245.6	278	298.9	317.1	339.7
Distribution rate	30.4%	42.9%	40%	40.7%	40.3%	40.9%	40.1%	39.9%
Net sales ¹	363,034	403,343	399,770	407,100	416,500	446,396	461,546	476,375
EBITDA ¹	50,547	48,372	52,493	58,565	60,449	67,533	70,040	75,333
EBIT ¹	34,927	32,369	35,428	41,000	41,600	45,143	48,586	51,525
Net income ¹	23,744	16,778	22,977	25,019	27,866	29,350	31,583	33,075
Net Debt ¹	-30,691	-29,765	-27,892	-51,573	-43,083	-44,933	-58,367	-70,333
Reference price ²	2,704.00	2,258.00	3,224.00	2,689.00	3,610.00	4,719.00	4,719.00	4,719.00
Nbr of stocks (in thousands)	103,008	102,564	102,130	101,736	98,205	96,976	-	-
Announcement Date	5/13/22	5/12/23	5/14/24	5/14/25	5/14/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADEKA CORPORATION	15.97x	0.94x	6.19x	2.56%	2.91B
AIR LIQUIDE	26.99x	4.26x	13.69x	2.13%	125B
NAN YA PLASTICS CORPORATION	13.92x	4.97x	32.6x	2.94%	46.48B
SABIC	33.77x	1.33x	8.69x	6.58%	39.66B
WANHUA CHEMICAL GROUP CO., LTD.	12.74x	1.23x	6.98x	2.4%	34.84B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.55x	3.13x	7.99x	4.18%	25.27B
RESONAC HOLDINGS CORPORATION	31.96x	2.78x	15.08x	0.37%	20.5B
LYONDELLBASELL INDUSTRIES N.V.	9.11x	0.87x	5.39x	4.39%	20.29B
ZANGGE MINING COMPANY LIMITED	17.08x	-	-	-	18.82B
RONGSHENG PETROCHEMICAL CO., LTD.	18.39x	0.78x	6.29x	1.19%	18.54B
Average	19.05x	2.25x	11.43x	2.97%	35.24B
Weighted average by Cap.	21.63x	3.09x	13.70x	2.93%