Valuation Daicel Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-08-07 EDT			5-day change	1st Jan Change
1,478.00 ^JPY	+1.03%		+1.90%	+5.65%

07-31	Daicel Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-31	Daicel Corporation Provides Dividend Guidance for the Second Quarter Ending September 30, 2026 and Fourth Quarter 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	241,595	285,636	417,587	344,009	314,941	373,640	-	-
Change	-	18.23%	46.2%	-17.62%	-8.45%	18.64%	-	-
Enterprise Value (EV) ¹	431,569	509,628	644,194	559,786	550,381	620,600	635,841	641,192
Change	-	18.09%	26.4%	-13.1%	-1.68%	12.76%	2.46%	0.84%
P/E	7.85x	7.2x	7.66x	7.15x	31.6x	11.4x	10.1x	8.43x
PBR	0.89x	0.97x	1.16x	0.96x	0.88x	0.99x	0.95x	0.89x
PEG	-	0.2x	0.2x	-0.88x	-0.4x	0x	0.8x	0.4x
Capitalization / Revenue	0.52x	0.53x	0.75x	0.59x	0.54x	0.61x	0.59x	0.56x
EV / Revenue	0.92x	0.95x	1.15x	0.95x	0.95x	1.02x	1.01x	0.96x
EV / EBITDA	5.47x	6.44x	6.71x	5.47x	6.44x	6.79x	6.56x	5.9x
EV / EBIT	8.51x	10.7x	10.3x	9.18x	13.1x	14.2x	13.3x	11.5x
EV / FCF	-122x	-17.3x	-884x	23.4x	27.3x	24.2x	21.7x	24x
FCF Yield	-0.82%	-5.78%	-0.11%	4.28%	3.66%	4.13%	4.62%	4.17%
Dividend per Share ²	34	38	50	60	60	69.5	75.75	81.57
Rate of return	4.16%	3.8%	3.3%	4.62%	4.9%	4.75%	5.18%	5.58%
EPS ²	104.1	138.9	197.6	181.4	38.75	128.1	144.7	173.6
Distribution rate	32.6%	27.4%	25.3%	33.1%	155%	54.3%	52.4%	47%
Net sales ¹	467,937	538,026	558,056	586,531	579,629	610,062	631,650	665,186
EBITDA ¹	78,892	79,083	96,037	102,400	85,412	91,375	96,888	108,733
EBIT ¹	50,697	47,508	62,393	61,011	42,069	43,757	47,975	55,786
Net income ¹	31,254	40,682	55,834	49,480	10,180	32,425	36,112	42,400
Net Debt ¹	189,974	223,992	226,607	215,777	235,440	246,960	262,201	267,552
Reference price ²	817.00	1,000.00	1,514.00	1,297.50	1,225.50	1,463.00	1,463.00	1,463.00
Nbr of stocks (in thousands)	295,709	285,636	275,817	265,132	256,990	255,393	-	-
Announcement Date	5/11/22	5/11/23	5/9/24	5/13/25	5/12/26	-	-	-

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.($)
DAICEL CORPORATION	11.42x	1.02x	6.79x	4.75%	2.36B
AIR LIQUIDE	27.45x	4.31x	13.89x	2.09%	127B
NAN YA PLASTICS CORPORATION	14.56x	4.71x	30.92x	2.43%	43.85B
SABIC	34.39x	1.21x	7.5x	6.73%	40.39B
WANHUA CHEMICAL GROUP CO., LTD.	12.72x	1.23x	6.98x	2.4%	34.76B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.56x	3.13x	8.01x	4.17%	25.28B
ZANGGE MINING COMPANY LIMITED	18.27x	-	-	-	20.17B
RESONAC HOLDINGS CORPORATION	27.82x	2.45x	12.94x	0.43%	17.94B
LYONDELLBASELL INDUSTRIES N.V.	8.91x	0.86x	5.29x	4.49%	19.85B
HENGLI PETROCHEMICAL CO.,LTD.	10.83x	0.93x	8.19x	3.24%	18.19B
Average	17.69x	2.21x	11.17x	3.41%	34.98B
Weighted average by Cap.	21.42x	3.05x	13.26x	3.03%