|
Market Closed -
Other stock markets
|
Pre-market 01:48:01 | |||
| 23.78 EUR | -1.29% |
|
24.62 | +3.51% |
| 07-23 | Analysts Point to Measures for NEC as AI Weighs on Traditional Tech Firms | MT |
| 07-22 | Robot AI company Noetra is 'last chance' for Japan, CEO says | RE |
Company Valuation: NEC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,403,157 | 1,358,384 | 2,928,366 | 4,191,365 | 5,109,408 | 5,955,282 | - | - |
| Change | - | -3.19% | 115.58% | 43.13% | 21.9% | 16.56% | - | - |
| Enterprise Value (EV) 1 | 1,552,201 | 1,484,571 | 2,984,791 | 4,273,109 | 4,939,589 | 5,651,130 | 5,522,725 | 5,234,196 |
| Change | - | -4.36% | 101.05% | 43.16% | 15.6% | 14.4% | -2.27% | -5.22% |
| P/E | 9.93x | 12x | 19.6x | 23.9x | 19x | 20.7x | 18.1x | 16.4x |
| PBR | 0.93x | 0.84x | 1.53x | 2.15x | 2.32x | 2.45x | 2.24x | 2x |
| PEG | - | -0.7x | 0.6x | 1.4x | 0.3x | 3.01x | 1.3x | 1.5x |
| Capitalization / Revenue | 0.47x | 0.41x | 0.84x | 1.22x | 1.43x | 1.61x | 1.54x | 1.48x |
| EV / Revenue | 0.51x | 0.45x | 0.86x | 1.25x | 1.38x | 1.53x | 1.42x | 1.3x |
| EV / EBITDA | 4.96x | 4.2x | 7.94x | 9.68x | 9.6x | 9.73x | 8.55x | 7.59x |
| EV / EBIT | 11.7x | 8.71x | 15.9x | 16.7x | 13.7x | 13.4x | 11.5x | 9.95x |
| EV / FCF | 18.4x | 14.5x | 17.1x | 20x | 12.2x | 18.7x | 17.6x | 15x |
| FCF Yield | 5.42% | 6.91% | 5.85% | 4.99% | 8.19% | 5.35% | 5.68% | 6.68% |
| Dividend per Share 2 | 20 | 22 | 24 | 28 | 38 | 42.74 | 47.71 | 52.52 |
| Rate of return | 1.94% | 2.16% | 1.09% | 0.89% | 0.99% | 0.95% | 1.06% | 1.17% |
| EPS 2 | 103.7 | 84.9 | 112.2 | 131.5 | 203 | 216.9 | 247.6 | 274.5 |
| Distribution rate | 19.3% | 25.9% | 21.4% | 21.3% | 18.7% | 19.7% | 19.3% | 19.1% |
| Net sales 1 | 3,014,095 | 3,313,018 | 3,477,262 | 3,423,400 | 3,582,733 | 3,688,345 | 3,879,323 | 4,033,654 |
| EBITDA 1 | 313,064 | 353,745 | 375,712 | 441,600 | 514,415 | 580,514 | 646,220 | 689,711 |
| EBIT 1 | 132,525 | 170,447 | 188,012 | 256,500 | 359,913 | 422,423 | 480,363 | 526,002 |
| Net income 1 | 141,277 | 114,500 | 149,521 | 175,183 | 270,228 | 289,139 | 329,406 | 364,289 |
| Net Debt 1 | 149,044 | 126,187 | 56,425 | 81,744 | -169,819 | -304,152 | -432,558 | -721,087 |
| Reference price 2 | 1,030.00 | 1,020.00 | 2,198.00 | 3,145.00 | 3,846.00 | 4,490.00 | 4,490.00 | 4,490.00 |
| Nbr of stocks (in thousands) | 1,362,288 | 1,331,749 | 1,332,286 | 1,332,707 | 1,328,499 | 1,326,344 | - | - |
| Announcement Date | 4/28/22 | 4/28/23 | 4/26/24 | 4/28/25 | 4/28/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.58x | 3.66x | 12.74x | 2.97% | 214B | |
| -94.69x | 14.98x | 86.7x | -.--% | 93.71B | |
| 12.19x | 1.35x | 7.06x | 3.94% | 101B | |
| 15.55x | 2.84x | 10.74x | 5.29% | 90.82B | |
| 22.25x | 5.73x | 14.09x | 2.58% | 65.81B | |
| 14.48x | 2.11x | 8.93x | 5.39% | 46.87B | |
| 21.14x | 1.71x | 10.78x | 1.4% | 39.21B | |
| 17.96x | 2.28x | 10.94x | 4.84% | 37.35B | |
| 20.42x | 2.37x | 15.47x | 2.94% | 27.8B | |
| Average | 5.76x | 4.11x | 19.72x | 3.26% | 79.63B | |
| Weighted average by Cap. | 3.93x | 4.57x | 21.14x | 3.15% |
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
- 6701 Stock
- NEC1 Stock
- Valuation NEC Corporation
Select your edition
All financial news and data tailored to specific country editions
