|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,740.00 JPY | -2.55% |
|
-2.88% | +2.32% |
| 06-19 | Exedy to Launch New Performance-Linked Restricted Stock Remuneration Plan | MT |
| 04-27 | Exedy Corp - To buy back up to 5.47% own shares worth 8 billion yen | RE |
Company Valuation: EXEDY Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 73,912 | 85,128 | 143,716 | 161,043 | 202,098 | 215,217 | - | - |
| Change | - | 15.17% | 68.82% | 12.06% | 25.49% | 6.49% | - | - |
| Enterprise Value (EV) 1 | 54,445 | 59,241 | 101,756 | 149,175 | 182,183 | 195,661 | 186,349 | 177,723 |
| Change | - | 8.81% | 71.77% | 46.6% | 22.13% | 7.4% | -4.76% | -4.63% |
| P/E | 5.92x | 18.5x | -14.3x | 14.4x | 14.8x | 13x | 12x | 12.8x |
| PBR | 0.33x | 0.38x | 0.66x | 0.89x | 1.05x | 1.53x | 1.5x | 1.48x |
| PEG | - | -0.3x | 0x | -0x | 0.6x | 0.6x | 1.58x | -2.14x |
| Capitalization / Revenue | 0.28x | 0.3x | 0.47x | 0.52x | 0.66x | 0.7x | 0.69x | 0.7x |
| EV / Revenue | 0.21x | 0.21x | 0.33x | 0.48x | 0.6x | 0.64x | 0.6x | 0.58x |
| EV / EBITDA | 1.44x | 2.07x | 26.6x | 4.12x | 5.1x | 5.41x | 4.88x | 4.58x |
| EV / EBIT | 2.97x | 6.76x | -6.59x | 6.83x | 8.2x | 8.14x | 7.4x | 7.25x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 90 | 90 | 120 | 250 | 300 | 350 | 370 | 390 |
| Rate of return | 5.71% | 4.96% | 3.92% | 5.69% | 5.42% | 5.94% | 6.28% | 6.62% |
| EPS 2 | 265.9 | 97.78 | -213.4 | 304.1 | 374.3 | 454.7 | 489.3 | 460 |
| Distribution rate | 33.8% | 92% | -56.2% | 82.2% | 80.1% | 77% | 75.6% | 84.8% |
| Net sales 1 | 261,095 | 285,639 | 308,338 | 309,564 | 303,933 | 306,990 | 311,102 | 309,000 |
| EBITDA 1 | 37,791 | 28,683 | 3,831 | 36,190 | 35,699 | 36,200 | 38,200 | 38,800 |
| EBIT 1 | 18,328 | 8,760 | -15,438 | 21,845 | 22,230 | 24,033 | 25,168 | 24,500 |
| Net income 1 | 12,477 | 4,591 | -10,023 | 12,744 | 13,680 | 15,848 | 16,593 | 16,099 |
| Net Debt 1 | -19,467 | -25,887 | -41,960 | -11,868 | -19,915 | -19,556 | -28,868 | -37,494 |
| Reference price 2 | 1,575.00 | 1,813.00 | 3,060.00 | 4,390.00 | 5,530.00 | 5,890.00 | 5,890.00 | 5,890.00 |
| Nbr of stocks (in thousands) | 46,929 | 46,954 | 46,966 | 36,684 | 36,546 | 36,539 | - | - |
| Announcement Date | 4/29/22 | 4/28/23 | 4/25/24 | 4/24/25 | 4/27/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.95x | 0.64x | 5.41x | 5.94% | 1.33B | |
| 25.69x | 2.78x | 15.2x | 1.13% | 100B | |
| 70.15x | 13.13x | 62.23x | 0.92% | 16.92B | |
| 40.05x | 3.89x | 23.55x | -.--% | 15.61B | |
| 18.38x | 2.01x | 10.91x | 0.93% | 6.46B | |
| 18.52x | 2.47x | 12.14x | 0.44% | 4.26B | |
| 27.15x | - | - | 1.46% | 4.06B | |
| 56.3x | - | - | 1.02% | 3.65B | |
| 43.34x | - | - | - | 3.45B | |
| 236.68x | 1.12x | 9.62x | 0.82% | 1.97B | |
| Average | 54.92x | 3.72x | 19.87x | 1.41% | 15.77B | |
| Weighted average by Cap. | 35.05x | 4.01x | 21.08x | 1.01% |
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
- 7278 Stock
- Valuation EXEDY Corporation
Select your edition
All financial news and data tailored to specific country editions
