Valuation IDEC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 EDT			5-day change	1st Jan Change
3,265.00 ^JPY	-0.31%		+2.83%	+11.82%

06-19	Idec Corporation Announces Retirement of Mikio Funaki as Representative Director, Effective July 1, 2026	CI
05-14	IDEC Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	74,634	100,287	79,439	72,000	87,463	96,615	-	-
Change	-	34.37%	-20.79%	-9.36%	21.48%	10.46%	-	-
Enterprise Value (EV)	82,225	107,366	87,051	77,332	96,654	96,615	96,615	96,615
Change	-	30.58%	-18.92%	-11.17%	24.99%	-0.04%	0%	0%
P/E	9.74x	9.86x	18x	40.5x	22.6x	15x	13.5x	13.2x
PBR	1.53x	1.72x	1.21x	1.14x	1.26x	-	-	-
PEG	-	0.3x	-0.3x	-0.7x	0x	0.2x	1.2x	6.2x
Capitalization / Revenue	1.05x	1.2x	1.09x	1.07x	1.2x	1.18x	1.12x	1.14x
EV / Revenue	0x	0x	0x	0x	0x	1.18x	1.12x	1.14x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.2x	9.25x	8.86x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	100	130	130	130	130	130	130	150
Rate of return	3.89%	3.78%	4.81%	5.32%	4.39%	3.98%	3.98%	4.59%
EPS ²	264.1	348.4	150.1	60.36	131.2	218.3	242	247.1
Distribution rate	37.9%	37.3%	86.6%	215%	99.1%	59.6%	53.7%	60.7%
Net sales ¹	70,789	83,869	72,711	67,380	72,967	81,550	86,150	84,500
EBITDA	13,833	18,491	10,193	8,732	-	-	-	-
EBIT ¹	9,672	14,060	6,276	3,652	6,118	8,600	10,450	10,900
Net income ¹	7,896	10,144	4,407	1,778	3,873	6,450	7,150	7,300
Net Debt	7,591	7,079	7,612	5,332	9,191	-	-	-
Reference price ²	2,573.00	3,435.00	2,701.00	2,442.00	2,962.00	3,265.00	3,265.00	3,265.00
Nbr of stocks (in thousands)	29,007	29,196	29,411	29,484	29,528	29,591	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/15/25	5/14/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IDEC CORPORATION	14.96x	-	-	3.98%	590M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.22x	2.48x	11.05x	2.78%	265B
SIEMENS AG	25.72x	3x	16.38x	2.07%	238B
SCHNEIDER ELECTRIC SE	28.85x	3.73x	17.22x	1.72%	171B
EATON CORPORATION PLC	34.74x	5.37x	22.89x	1.07%	157B
DELTA ELECTRONICS, INC.	43.95x	5.86x	25.43x	0.99%	143B
VERTIV HOLDINGS CO.	49.73x	7.98x	32.47x	0.09%	112B
DELTA ELECTRONICS (THAILAND)	100.5x	13.91x	72.78x	0.3%	114B
EMERSON ELECTRIC CO.	30.28x	4.95x	17.27x	1.49%	82.86B
AMETEK, INC.	33.4x	6.97x	21.73x	0.56%	55.46B
Average	38.03x	6.03x	26.36x	1.5%	133.91B
Weighted average by Cap.	36.59x	5.20x	23.58x	1.52%