|
Market Closed -
Japan Exchange
01:30:00 2026-11-12 EST
|
5-day change | 1st Jan Change | ||
| 1,633.50 JPY | +0.37% |
|
+3.29% | +16.76% |
| 11-05 | Daicel Corporation authorizes a buyback plan. | CI |
| 11-05 | Daicel Corporation announces an Equity Buyback for 5,600,000 shares, representing 2.19% for ¥8,000 million. | CI |
Company Valuation: Daicel Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 241,595 | 285,636 | 417,587 | 344,009 | 314,941 | 416,136 | - | - |
| Change | - | 18.23% | 46.2% | -17.62% | -8.45% | 32.13% | - | - |
| Enterprise Value (EV) 1 | 431,569 | 509,628 | 644,194 | 559,786 | 550,381 | 666,925 | 680,748 | 685,020 |
| Change | - | 18.09% | 26.4% | -13.1% | -1.68% | 21.18% | 2.07% | 0.63% |
| P/E | 7.85x | 7.2x | 7.66x | 7.15x | 31.6x | 10.8x | 11.1x | 9.46x |
| PBR | 0.89x | 0.97x | 1.16x | 0.96x | 0.88x | 1.1x | 1.06x | 0.99x |
| PEG | - | 0.2x | 0.2x | -0.88x | -0.4x | 0x | -3.22x | 0.5x |
| Capitalization / Revenue | 0.52x | 0.53x | 0.75x | 0.59x | 0.54x | 0.67x | 0.65x | 0.62x |
| EV / Revenue | 0.92x | 0.95x | 1.15x | 0.95x | 0.95x | 1.08x | 1.07x | 1.02x |
| EV / EBITDA | 5.47x | 6.44x | 6.71x | 5.47x | 6.44x | 7.53x | 7.19x | 6.52x |
| EV / EBIT | 8.51x | 10.7x | 10.3x | 9.18x | 13.1x | 13.7x | 13.8x | 12.2x |
| EV / FCF | -122x | -17.3x | -884x | 23.4x | 27.3x | 50.1x | 24.7x | 21.7x |
| FCF Yield | -0.82% | -5.78% | -0.11% | 4.28% | 3.66% | 2% | 4.04% | 4.61% |
| Dividend per Share 2 | 34 | 38 | 50 | 60 | 60 | 70.71 | 77.88 | 83.86 |
| Rate of return | 4.16% | 3.8% | 3.3% | 4.62% | 4.9% | 4.34% | 4.78% | 5.15% |
| EPS 2 | 104.1 | 138.9 | 197.6 | 181.4 | 38.75 | 151.4 | 146.1 | 172.1 |
| Distribution rate | 32.6% | 27.4% | 25.3% | 33.1% | 155% | 46.7% | 53.3% | 48.7% |
| Net sales 1 | 467,937 | 538,026 | 558,056 | 586,531 | 579,629 | 616,800 | 637,475 | 669,257 |
| EBITDA 1 | 78,892 | 79,083 | 96,037 | 102,400 | 85,412 | 88,600 | 94,736 | 105,040 |
| EBIT 1 | 50,697 | 47,508 | 62,393 | 61,011 | 42,069 | 48,633 | 49,225 | 56,329 |
| Net income 1 | 31,254 | 40,682 | 55,834 | 49,480 | 10,180 | 38,150 | 36,425 | 41,914 |
| Net Debt 1 | 189,974 | 223,992 | 226,607 | 215,777 | 235,440 | 250,790 | 264,612 | 268,884 |
| Reference price 2 | 817.00 | 1,000.00 | 1,514.00 | 1,297.50 | 1,225.50 | 1,627.50 | 1,627.50 | 1,627.50 |
| Nbr of stocks (in thousands) | 295,709 | 285,636 | 275,817 | 265,132 | 256,990 | 255,690 | - | - |
| Announcement Date | 5/11/22 | 5/11/23 | 5/9/24 | 5/13/25 | 5/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.75x | 1.08x | 7.53x | 4.34% | 2.6B | |
| 32.8x | 7.23x | 18.63x | 1.22% | 242B | |
| 30.94x | 4.76x | 15.39x | 1.92% | 136B | |
| 32.09x | 3.83x | 19.83x | 0.9% | 85.44B | |
| 93.57x | 6.85x | 15.95x | 2.29% | 70.19B | |
| 20.22x | 7.2x | 31.98x | 3.65% | 75.38B | |
| 70.6x | 1.33x | 8.71x | 5.57% | 38.77B | |
| 10.77x | 1.08x | 5.82x | 2.86% | 32.78B | |
| 16.97x | 1.94x | 11.29x | 2.33% | 27.61B | |
| 47.2x | 5.8x | 31.95x | 1.22% | 26.08B | |
| Average | 36.59x | 4.11x | 16.71x | 2.63% | 74B | |
| Weighted average by Cap. | 37.73x | 5.49x | 18.35x | 2.02% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4202 Stock
- Valuation Daicel Corporation
Select your edition
All financial news and data tailored to specific country editions
