|
Market Closed -
Japan Exchange
02:30:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 1,472.50 JPY | +1.94% |
|
+0.99% | +5.25% |
| 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 | 376,067 | - | - |
| Change | - | 18.23% | 46.2% | -17.62% | -8.45% | 19.41% | - | - |
| Enterprise Value (EV) 1 | 431,569 | 509,628 | 644,194 | 559,786 | 550,381 | 631,919 | 637,326 | 640,707 |
| Change | - | 18.09% | 26.4% | -13.1% | -1.68% | 14.81% | 0.86% | 0.53% |
| P/E | 7.85x | 7.2x | 7.66x | 7.15x | 31.6x | 11.1x | 10.2x | 8.65x |
| PBR | 0.89x | 0.97x | 1.16x | 0.96x | 0.88x | 1.01x | 0.96x | 0.9x |
| PEG | - | 0.2x | 0.2x | -0.88x | -0.4x | 0x | 1.1x | 0.5x |
| 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 | 1.03x | 1x | 0.96x |
| EV / EBITDA | 5.47x | 6.44x | 6.71x | 5.47x | 6.44x | 7.07x | 6.52x | 5.88x |
| EV / EBIT | 8.51x | 10.7x | 10.3x | 9.18x | 13.1x | 13.9x | 13.1x | 11.5x |
| EV / FCF | -122x | -17.3x | -884x | 23.4x | 27.3x | 47.4x | 23.2x | 20.3x |
| FCF Yield | -0.82% | -5.78% | -0.11% | 4.28% | 3.66% | 2.11% | 4.32% | 4.93% |
| Dividend per Share 2 | 34 | 38 | 50 | 60 | 60 | 69.43 | 77.88 | 83.86 |
| Rate of return | 4.16% | 3.8% | 3.3% | 4.62% | 4.9% | 4.72% | 5.29% | 5.69% |
| EPS 2 | 104.1 | 138.9 | 197.6 | 181.4 | 38.75 | 132.3 | 144.6 | 170.3 |
| Distribution rate | 32.6% | 27.4% | 25.3% | 33.1% | 155% | 52.5% | 53.9% | 49.3% |
| Net sales 1 | 467,937 | 538,026 | 558,056 | 586,531 | 579,629 | 615,575 | 634,162 | 667,143 |
| EBITDA 1 | 78,892 | 79,083 | 96,037 | 102,400 | 85,412 | 89,374 | 97,788 | 108,917 |
| EBIT 1 | 50,697 | 47,508 | 62,393 | 61,011 | 42,069 | 45,600 | 48,775 | 55,743 |
| Net income 1 | 31,254 | 40,682 | 55,834 | 49,480 | 10,180 | 33,500 | 36,062 | 41,486 |
| Net Debt 1 | 189,974 | 223,992 | 226,607 | 215,777 | 235,440 | 255,852 | 261,260 | 264,641 |
| Reference price 2 | 817.00 | 1,000.00 | 1,514.00 | 1,297.50 | 1,225.50 | 1,472.50 | 1,472.50 | 1,472.50 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.13x | 1.03x | 7.07x | 4.72% | 2.38B | |
| 30.42x | 6.96x | 17.81x | 1.29% | 230B | |
| 27.96x | 4.33x | 13.95x | 2.1% | 124B | |
| 30.06x | 3.65x | 18.7x | 0.96% | 80.89B | |
| 20.45x | 7.1x | 32.59x | 3.63% | 75.04B | |
| 88.95x | 6.55x | 15.23x | 2.41% | 66.71B | |
| 83.64x | 1.23x | 8.34x | 6.21% | 35.62B | |
| 10.56x | 1.14x | 6.16x | 3.14% | 30.99B | |
| 14.82x | 1.72x | 10.1x | 2.7% | 23.87B | |
| 9.02x | 3.02x | 7.09x | 4.69% | 24.35B | |
| Average | 32.70x | 3.67x | 13.70x | 3.18% | 69.36B | |
| Weighted average by Cap. | 34.98x | 5.19x | 16.89x | 2.27% |
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
