Valuation Adeka Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
4,280.00 ^JPY	+3.16%		-0.16%	+10.42%

06-02	Tranche Update on Adeka Corporation's Equity Buyback Plan announced on August 8, 2025.	CI
05-28	Adeka Corporation's Equity Buyback announced on August 8, 2025, has closed with 4,823,900 shares, representing 4.82% for ¥17,999.94 million.	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	415,057	-	-
Change	-	-16.85%	42.18%	-16.92%	29.59%	17.08%	-	-
Enterprise Value (EV) ¹	247,842	201,823	301,376	221,994	311,436	370,124	356,691	344,724
Change	-	-18.57%	49.33%	-26.34%	40.29%	18.84%	-3.63%	-3.35%
P/E	11.7x	13.8x	14.3x	11x	13x	14.4x	13.5x	12.6x
PBR	1.11x	0.89x	1.15x	0.92x	1.13x	1.28x	1.22x	1.15x
PEG	-	-0.5x	0.4x	1.2x	1x	2.19x	1.86x	1.82x
Capitalization / Revenue	0.77x	0.57x	0.82x	0.67x	0.85x	0.93x	0.9x	0.87x
EV / Revenue	0.68x	0.5x	0.75x	0.55x	0.75x	0.83x	0.78x	0.72x
EV / EBITDA	4.9x	4.17x	5.74x	3.79x	5.15x	5.48x	5.09x	4.58x
EV / EBIT	7.1x	6.24x	8.51x	5.41x	7.49x	8.12x	7.33x	6.69x
EV / FCF	24.7x	-89x	16x	8.06x	16.4x	19x	13x	10.7x
FCF Yield	4.05%	-1.12%	6.27%	12.4%	6.08%	5.27%	7.67%	9.39%
Dividend per Share ²	70	70	90	100	112	122.2	127.7	135.5
Rate of return	2.59%	3.1%	2.79%	3.72%	3.1%	2.86%	2.98%	3.17%
EPS ²	230.2	163.3	224.9	245.6	278	296.2	317.8	339.7
Distribution rate	30.4%	42.9%	40%	40.7%	40.3%	41.2%	40.2%	39.9%
Net sales ¹	363,034	403,343	399,770	407,100	416,500	446,891	460,133	476,375
EBITDA ¹	50,547	48,372	52,493	58,565	60,449	67,533	70,020	75,333
EBIT ¹	34,927	32,369	35,428	41,000	41,600	45,580	48,667	51,525
Net income ¹	23,744	16,778	22,977	25,019	27,866	29,320	31,400	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	4,280.00	4,280.00	4,280.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADEKA CORPORATION	14.01x	0.8x	5.29x	2.95%	2.5B
AIR LIQUIDE	28.97x	4.44x	14.33x	1.95%	131B
NAN YA PLASTICS CORPORATION	20.74x	5.37x	30.61x	3.07%	48.98B
SABIC	55.04x	1.32x	8.2x	6.15%	41.35B
WANHUA CHEMICAL GROUP CO., LTD.	11.89x	1.16x	6.58x	2.53%	31.62B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.51x	2.79x	6.91x	4.68%	21.99B
ZHEJIANG JUHUA CO., LTD.	25.3x	-	-	1.57%	21.79B
RESONAC HOLDINGS CORPORATION	34.41x	2.72x	15.38x	0.37%	20.18B
GANFENG LITHIUM GROUP CO., LTD.	19.09x	2.79x	11.24x	0.62%	18.04B
HENGLI PETROCHEMICAL CO.,LTD.	10.98x	0.93x	8.24x	3.61%	18.34B
Average	22.99x	2.48x	11.87x	2.75%	35.56B
Weighted average by Cap.	26.69x	3.36x	14.23x	2.73%