Valuation IDEC Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-10-29 EDT			5-day change	1st Jan Change
3,455.00 ^JPY	-2.81%		-5.86%	+18.32%

10-02	IDEC Corporation Revises Consolidated Financial Forecasts for the Fiscal Year Ending March 31, 2027	CI
08-06	IDEC Corporation Reports Earnings Results for the First Quarter Ended June 30, 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	102,406	-	-
Change	-	34.37%	-20.79%	-9.36%	21.48%	17.09%	-	-
Enterprise Value (EV)	82,225	107,366	87,051	77,332	96,654	102,406	102,406	102,406
Change	-	30.58%	-18.92%	-11.17%	24.99%	5.95%	0%	0%
P/E	9.74x	9.86x	18x	40.5x	22.6x	13.8x	11.4x	10.6x
PBR	1.53x	1.72x	1.21x	1.14x	1.26x	-	-	-
PEG	-	0.3x	-0.3x	-0.7x	0x	0.2x	0.5x	1.26x
Capitalization / Revenue	1.05x	1.2x	1.09x	1.07x	1.2x	1.15x	1.04x	1.04x
EV / Revenue	0x	0x	0x	0x	0x	1.15x	1.04x	1.04x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.57x	7.88x	7.16x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	100	130	130	130	130	130	135	150
Rate of return	3.89%	3.78%	4.81%	5.32%	4.39%	3.76%	3.91%	4.34%
EPS ²	264.1	348.4	150.1	60.36	131.2	249.6	302	327.3
Distribution rate	37.9%	37.3%	86.6%	215%	99.1%	52.1%	44.7%	45.8%
Net sales ¹	70,789	83,869	72,711	67,380	72,967	89,250	98,900	98,000
EBITDA	13,833	18,491	10,193	8,732	-	-	-	-
EBIT ¹	9,672	14,060	6,276	3,652	6,118	10,700	13,000	14,300
Net income ¹	7,896	10,144	4,407	1,778	3,873	7,400	8,950	9,700
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	3,455.00	3,455.00	3,455.00
Nbr of stocks (in thousands)	29,007	29,196	29,411	29,484	29,528	29,640	-	-
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	14.24x	-	-	3.66%	666M
SIEMENS AG	24.83x	2.95x	16.11x	2.07%	231B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	11.86x	1.28x	6.07x	4.26%	160B
SCHNEIDER ELECTRIC SE	25.5x	3.32x	15.22x	1.89%	155B
EATON CORPORATION PLC	34.91x	5.18x	21.77x	1.12%	153B
DELTA ELECTRONICS, INC.	38.19x	5.07x	22.78x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.66x	4.26x	20.9x	0.91%	98.67B
JOHNSON CONTROLS INTERNATIONAL PLC	32.96x	4.07x	21.89x	1.03%	95.31B
EMERSON ELECTRIC CO.	34.21x	5.5x	19.15x	1.32%	93.55B
DELTA ELECTRONICS (THAILAND)	88.9x	10.09x	61.48x	0.34%	85.66B
Average	33.53x	4.64x	22.82x	1.79%	119.65B
Weighted average by Cap.	32.21x	4.19x	20.41x	1.78%