Valuation NEC Capital Solutions Limited

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-08 EDT			5-day change	1st Jan Change
4,005.00 ^JPY	-0.37%		-3.49%	-0.62%

07-14	NEC Capital Solutions Limited Establishes NCS Holdings AU Pty Ltd as Wholly Owned Subsidiary in Australia	CI
06-29	NEC Capital Solutions Limited Approves Board Elections	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	43,626	44,695	54,383	82,585	81,421	87,149
Change	-	2.45%	21.68%	51.86%	-1.41%	7.03%
Enterprise Value (EV) ¹	884,937	849,411	878,248	947,682	994,891	1,110,379
Change	-	-4.01%	3.39%	7.91%	4.98%	11.61%
P/E	10.6x	6.44x	8.47x	11.7x	12.3x	9.49x
PBR	0.46x	0.43x	0.5x	0.71x	0.67x	0.67x
PEG	-	0.1x	-1.13x	1.22x	-2.04x	0.2x
Capitalization / Revenue	0.2x	0.18x	0.21x	0.32x	0.32x	0.28x
EV / Revenue	4x	3.4x	3.4x	3.7x	3.9x	3.63x
EV / EBITDA	40.6x	34.1x	28.7x	24.2x	26x	33x
EV / EBIT	148x	81.3x	75x	81x	128x	105x
EV / FCF	-26x	18.9x	68.3x	45.1x	73.4x	-17.1x
FCF Yield	-3.84%	5.3%	1.47%	2.22%	1.36%	-5.85%
Dividend per Share ²	60	74	110	130	150	150
Rate of return	2.96%	3.56%	4.35%	3.39%	3.97%	3.71%
EPS ²	191.3	322.4	298.1	326.7	306.9	426.1
Distribution rate	31.4%	23%	36.9%	39.8%	48.9%	35.2%
Net sales ¹	221,255	249,907	258,107	255,857	254,879	306,155
EBITDA ¹	21,792	24,915	30,647	39,100	38,242	33,627
EBIT ¹	5,965	10,447	11,716	11,696	7,783	10,618
Net income ¹	4,118	6,939	6,418	7,034	6,611	9,180
Net Debt ¹	841,311	804,716	823,865	865,097	913,470	1,023,230
Reference price ²	2,026.00	2,076.00	2,526.00	3,835.00	3,780.00	4,045.00
Nbr of stocks (in thousands)	21,533	21,529	21,529	21,535	21,540	21,545
Announcement Date	6/30/21	6/29/22	6/27/23	6/28/24	6/26/25	6/22/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEC CAPITAL SOLUTIONS LIMITED	-	-	-	-	548M
FEDERAL NATIONAL MORTGAGE ASSOCIATION	99.5x	-	-	-.--%	22.84B
AERCAP HOLDINGS N.V.	8.26x	7.22x	8.35x	1.13%	22.02B
FEDERAL HOME LOAN MORTGAGE CORPORATION	1105.11x	-	-	-.--%	11.85B
MITSUBISHI HC CAPITAL INC.	11.36x	4.13x	22.81x	3.97%	11.79B
POWER FINANCE CORPORATION LIMITED	5.53x	-	-	5.51%	11.11B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	11.04x	-	-	4.46%	10.29B
REC LIMITED	4.62x	-	-	6.8%	8.14B
Average	177.92x	5.67x	15.58x	3.12%	12.32B
Weighted average by Cap.	162.22x	6.14x	13.39x	2.39%