Valuation Adeka Corporation

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-10 EST			5-day change	1st Jan Change
4,319.00 ^JPY	+4.55%		-2.79%	+11.43%

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	400,608	-	-
Change	-	-16.85%	42.18%	-16.92%	29.59%	13%	-	-
Enterprise Value (EV) ¹	247,842	201,823	301,376	221,994	311,436	358,708	349,475	336,441
Change	-	-18.57%	49.33%	-26.34%	40.29%	15.18%	-2.57%	-3.73%
P/E	11.7x	13.8x	14.3x	11x	13x	12.3x	11.6x	10.8x
PBR	1.11x	0.89x	1.15x	0.92x	1.13x	1.22x	1.15x	1.09x
PEG	-	-0.5x	0.4x	1.2x	1x	0.6x	1.92x	1.43x
Capitalization / Revenue	0.77x	0.57x	0.82x	0.67x	0.85x	0.87x	0.84x	0.81x
EV / Revenue	0.68x	0.5x	0.75x	0.55x	0.75x	0.78x	0.73x	0.68x
EV / EBITDA	4.9x	4.17x	5.74x	3.79x	5.15x	5.04x	4.59x	4.24x
EV / EBIT	7.1x	6.24x	8.51x	5.41x	7.49x	7.23x	6.56x	5.94x
EV / FCF	24.7x	-89x	16x	8.06x	16.4x	26.7x	13.2x	10.3x
FCF Yield	4.05%	-1.12%	6.27%	12.4%	6.08%	3.74%	7.6%	9.71%
Dividend per Share ²	70	70	90	100	112	128.9	137.6	150.3
Rate of return	2.59%	3.1%	2.79%	3.72%	3.1%	3.12%	3.33%	3.64%
EPS ²	230.2	163.3	224.9	245.6	278	335.4	355.7	382.5
Distribution rate	30.4%	42.9%	40%	40.7%	40.3%	38.4%	38.7%	39.3%
Net sales ¹	363,034	403,343	399,770	407,100	416,500	460,390	478,640	496,000
EBITDA ¹	50,547	48,372	52,493	58,565	60,449	71,135	76,085	79,433
EBIT ¹	34,927	32,369	35,428	41,000	41,600	49,600	53,271	56,650
Net income ¹	23,744	16,778	22,977	25,019	27,866	32,955	34,768	36,896
Net Debt ¹	-30,691	-29,765	-27,892	-51,573	-43,083	-41,900	-51,133	-64,167
Reference price ²	2,704.00	2,258.00	3,224.00	2,689.00	3,610.00	4,131.00	4,131.00	4,131.00
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	12.32x	0.78x	5.04x	3.12%	2.53B
LINDE PLC	32.41x	7.16x	18.43x	1.23%	239B
AIR LIQUIDE	30.5x	4.7x	15.2x	1.95%	135B
THE SHERWIN-WILLIAMS COMPANY	32.28x	3.85x	19.93x	0.9%	85.96B
AIR PRODUCTS & CHEMICALS, INC.	92.36x	6.78x	15.78x	2.32%	69.27B
NAN YA PLASTICS CORPORATION	16.99x	6.09x	27.04x	4.35%	63.52B
SABIC	70.3x	1.31x	8.65x	4.45%	38.6B
WANHUA CHEMICAL GROUP CO., LTD.	11.13x	1.11x	5.98x	2.77%	33.88B
PPG INDUSTRIES, INC.	17.01x	1.94x	11.32x	2.32%	27.68B
ASIAN PAINTS LIMITED	46.44x	5.71x	31.43x	1.24%	25.68B
Average	36.17x	3.94x	15.88x	2.46%	72B
Weighted average by Cap.	37.30x	5.30x	17.54x	2%