|
Delayed
Japan Exchange
22:20:42 2026-08-16 EDT
|
5-day change | 1st Jan Change | ||
| 4,770.00 JPY | -7.70% |
|
-2.41% | -10.17% |
| 08-04 | Assist Group Srl along with other buyers entered into an agreement to acquire Overseas network equipment resale business from NEC Corporation. | CI |
| 07-29 | NEC's Profit Climbs 157% in Fiscal Q1 | MT |
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 | 6,854,536 | - | - |
| Change | - | -3.19% | 115.58% | 43.13% | 21.9% | 34.16% | - | - |
| Enterprise Value (EV) 1 | 1,552,201 | 1,484,571 | 2,984,791 | 4,273,109 | 4,939,589 | 6,552,920 | 6,278,548 | 6,129,562 |
| Change | - | -4.36% | 101.05% | 43.16% | 15.6% | 32.66% | -4.19% | -2.37% |
| P/E | 9.93x | 12x | 19.6x | 23.9x | 19x | 22.9x | 20.4x | 18.4x |
| PBR | 0.93x | 0.84x | 1.53x | 2.15x | 2.32x | 2.8x | 2.56x | 2.28x |
| PEG | - | -0.7x | 0.6x | 1.4x | 0.3x | 2x | 1.7x | 1.7x |
| Capitalization / Revenue | 0.47x | 0.41x | 0.84x | 1.22x | 1.43x | 1.83x | 1.75x | 1.69x |
| EV / Revenue | 0.51x | 0.45x | 0.86x | 1.25x | 1.38x | 1.75x | 1.6x | 1.51x |
| EV / EBITDA | 4.96x | 4.2x | 7.94x | 9.68x | 9.6x | 11.1x | 9.6x | 8.78x |
| EV / EBIT | 11.7x | 8.71x | 15.9x | 16.7x | 13.7x | 15.2x | 12.8x | 11.5x |
| EV / FCF | 18.4x | 14.5x | 17.1x | 20x | 12.2x | 25x | 19.5x | 17.1x |
| FCF Yield | 5.42% | 6.91% | 5.85% | 4.99% | 8.19% | 4% | 5.13% | 5.86% |
| Dividend per Share 2 | 20 | 22 | 24 | 28 | 38 | 42.86 | 48.05 | 53.65 |
| Rate of return | 1.94% | 2.16% | 1.09% | 0.89% | 0.99% | 0.83% | 0.93% | 1.04% |
| EPS 2 | 103.7 | 84.9 | 112.2 | 131.5 | 203 | 226 | 253 | 281 |
| Distribution rate | 19.3% | 25.9% | 21.4% | 21.3% | 18.7% | 19% | 19% | 19.1% |
| Net sales 1 | 3,014,095 | 3,313,018 | 3,477,262 | 3,423,400 | 3,582,733 | 3,742,857 | 3,912,906 | 4,062,927 |
| EBITDA 1 | 313,064 | 353,745 | 375,712 | 441,600 | 514,415 | 590,990 | 654,261 | 697,928 |
| EBIT 1 | 132,525 | 170,447 | 188,012 | 256,500 | 359,913 | 431,164 | 488,701 | 535,007 |
| Net income 1 | 141,277 | 114,500 | 149,521 | 175,183 | 270,228 | 301,517 | 336,636 | 373,010 |
| Net Debt 1 | 149,044 | 126,187 | 56,425 | 81,744 | -169,819 | -301,616 | -575,989 | -724,975 |
| Reference price 2 | 1,030.00 | 1,020.00 | 2,198.00 | 3,145.00 | 3,846.00 | 5,168.00 | 5,168.00 | 5,168.00 |
| Nbr of stocks (in thousands) | 1,362,288 | 1,331,749 | 1,332,286 | 1,332,707 | 1,328,499 | 1,326,342 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.87x | 1.75x | 11.09x | 0.83% | 43.08B | |
| 23.25x | 3.75x | 13.1x | 2.88% | 221B | |
| -115.3x | 18.35x | 105.96x | -.--% | 114B | |
| 13.11x | 1.45x | 7.6x | 3.65% | 108B | |
| 15.29x | 2.8x | 10.56x | 5.37% | 89.33B | |
| 19.78x | 5.21x | 12.81x | 2.88% | 59.78B | |
| 15.31x | 2.24x | 9.49x | 5.1% | 49.52B | |
| 21.64x | 1.77x | 10.98x | 1.35% | 41.87B | |
| 18.53x | 2.38x | 11.3x | 4.67% | 38.48B | |
| 17.67x | 3.84x | 9.92x | 2.83% | 27.91B | |
| Average | 5.22x | 4.35x | 20.28x | 2.96% | 79.3B | |
| Weighted average by Cap. | -0.24x | 5.17x | 24.75x | 2.89% |
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
- Valuation NEC Corporation
Select your edition
All financial news and data tailored to specific country editions
