|
Market Closed -
Japan Exchange
02:30:00 2026-08-27 EDT
|
5-day change | 1st Jan Change | ||
| 1,457.50 JPY | -0.07% |
|
+2.75% | +4.18% |
| 08-12 | Formosa Plastics OKs NT$400 Million Investment in Daicel JV | MT |
| 07-31 | Daicel Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026 | 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 | 372,236 | - | - |
| Change | - | 18.23% | 46.2% | -17.62% | -8.45% | 18.19% | - | - |
| Enterprise Value (EV) 1 | 431,569 | 509,628 | 644,194 | 559,786 | 550,381 | 619,196 | 634,437 | 639,787 |
| Change | - | 18.09% | 26.4% | -13.1% | -1.68% | 12.5% | 2.46% | 0.84% |
| P/E | 7.85x | 7.2x | 7.66x | 7.15x | 31.6x | 11.4x | 10.1x | 8.4x |
| 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 | 1.01x | 1x | 0.96x |
| EV / EBITDA | 5.47x | 6.44x | 6.71x | 5.47x | 6.44x | 6.78x | 6.55x | 5.88x |
| EV / EBIT | 8.51x | 10.7x | 10.3x | 9.18x | 13.1x | 14.2x | 13.2x | 11.5x |
| EV / FCF | -122x | -17.3x | -884x | 23.4x | 27.3x | 24.2x | 21.6x | 23.9x |
| FCF Yield | -0.82% | -5.78% | -0.11% | 4.28% | 3.66% | 4.14% | 4.63% | 4.18% |
| 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% | 4.77% | 5.2% | 5.6% |
| 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 | 1,457.50 | 1,457.50 | 1,457.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.39x | 1.02x | 6.78x | 4.77% | 2.34B | |
| 26.74x | 4.22x | 13.56x | 2.17% | 125B | |
| 15.24x | 6.53x | 36.76x | 2.43% | 51.52B | |
| 59.23x | 1.38x | 9.68x | 5.86% | 40.23B | |
| 12.22x | 1.24x | 6.73x | 2.74% | 34.68B | |
| 9.56x | 3.11x | 7.29x | 4.54% | 25B | |
| 9.08x | 0.87x | 5.39x | 4.41% | 20.23B | |
| 29.09x | 2.69x | 13.96x | 0.41% | 19.04B | |
| 10.89x | 1.02x | 8.03x | 3.85% | 19.15B | |
| 19x | 0.81x | 6.45x | 1.32% | 19.59B | |
| Average | 20.24x | 2.29x | 11.46x | 3.25% | 35.69B | |
| Weighted average by Cap. | 23.88x | 3.21x | 14.20x | 2.94% |
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
