Valuation Nichicon Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-20 EDT			5-day change	1st Jan Change
2,249.00 ^JPY	-4.58%		-14.91%	+37.47%

09-03	Nichicon Prices 22 Billion Yen Bond Offering	MT
09-03	Nichicon Corporation's Equity Buyback announced on September 2, 2026, has closed with 1,922,300 shares, representing 2.86% for ¥4,999.9 million	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	80,391	94,415	87,914	82,977	115,177	151,039	-	-
Change	-	17.44%	-6.89%	-5.62%	38.81%	31.14%	-	-
Enterprise Value (EV) ¹	87,655	102,209	79,293	82,308	114,636	130,892	128,020	123,665
Change	-	16.6%	-22.42%	3.8%	39.28%	14.18%	-2.19%	-3.4%
P/E	10.2x	12.1x	10.7x	14.2x	18.3x	16.8x	13.8x	11.6x
PBR	0.87x	0.96x	0.79x	0.74x	0.96x	1.2x	1.12x	1.05x
PEG	-	-10.92x	1.9x	-0.5x	1.99x	0.4x	0.6x	0.6x
Capitalization / Revenue	0.57x	0.51x	0.48x	0.47x	0.68x	0.79x	0.73x	0.67x
EV / Revenue	0.62x	0.55x	0.44x	0.47x	0.68x	0.69x	0.62x	0.55x
EV / EBITDA	7.02x	5.06x	5x	6.02x	7.89x	6.21x	5.15x	4.4x
EV / EBIT	13.6x	8.06x	8.91x	15.8x	17.8x	11x	8.94x	7.01x
EV / FCF	-33.4x	-50.7x	22.1x	11.4x	71.3x	14.8x	12.2x	11x
FCF Yield	-2.99%	-1.97%	4.52%	8.77%	1.4%	6.76%	8.2%	9.06%
Dividend per Share ²	27	30	33	35	37	39.22	42.22	46
Rate of return	2.3%	2.17%	2.57%	2.86%	2.16%	1.74%	1.88%	2.05%
EPS ²	115.5	114.2	120.6	86.04	93.97	133.9	163	193.6
Distribution rate	23.4%	26.3%	27.4%	40.7%	39.4%	29.3%	25.9%	23.8%
Net sales ¹	142,198	184,725	181,643	175,751	169,724	190,209	205,872	224,692
EBITDA ¹	12,482	20,219	15,850	13,668	14,533	21,066	24,847	28,118
EBIT ¹	6,427	12,676	8,904	5,203	6,456	11,908	14,324	17,644
Net income ¹	7,902	7,814	8,253	5,877	6,310	9,086	11,071	13,093
Net Debt ¹	7,264	7,794	-8,621	-669	-541	-20,147	-23,020	-27,374
Reference price ²	1,175.00	1,380.00	1,285.00	1,224.00	1,715.00	2,249.00	2,249.00	2,249.00
Nbr of stocks (in thousands)	68,418	68,417	68,416	67,792	67,159	67,158	-	-
Announcement Date	5/11/22	5/9/23	5/9/24	5/9/25	5/8/26	-	-	-

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.($)
NICHICON CORPORATION	17.61x	0.73x	6.56x	1.66%	999M
SIEMENS AG	24.5x	2.92x	16x	2.1%	229B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13x	1.57x	7.07x	3.93%	187B
SCHNEIDER ELECTRIC SE	26.2x	3.42x	15.72x	1.84%	160B
EATON CORPORATION PLC	34.79x	5.17x	21.7x	1.13%	152B
DELTA ELECTRONICS, INC.	40.33x	5.36x	24.08x	1.24%	131B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.64x	0.88%	102B
DELTA ELECTRONICS (THAILAND)	90.53x	11.21x	64.06x	0.35%	93.7B
EMERSON ELECTRIC CO.	32.89x	5.29x	18.42x	1.38%	89.55B
JOHNSON CONTROLS INTERNATIONAL PLC	30.97x	3.86x	20.72x	1.1%	89.78B
Average	34.15x	4.39x	21.60x	1.56%	123.57B
Weighted average by Cap.	32.52x	4.30x	20.79x	1.77%