Valuation Nichicon Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-22 EDT			5-day change	1st Jan Change
2,191.00 ^JPY	-4.41%		-6.25%	+33.92%

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	147,144	-	-
Change	-	17.44%	-6.89%	-5.62%	38.81%	27.75%	-	-
Enterprise Value (EV) ¹	87,655	102,209	79,293	82,308	114,636	126,997	124,125	119,770
Change	-	16.6%	-22.42%	3.8%	39.28%	10.78%	-2.26%	-3.51%
P/E	10.2x	12.1x	10.7x	14.2x	18.3x	17.1x	14.1x	11.8x
PBR	0.87x	0.96x	0.79x	0.74x	0.96x	1.22x	1.14x	1.07x
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	0.77x	0.71x	0.65x
EV / Revenue	0.62x	0.55x	0.44x	0.47x	0.68x	0.67x	0.6x	0.53x
EV / EBITDA	7.02x	5.06x	5x	6.02x	7.89x	6.03x	5x	4.26x
EV / EBIT	13.6x	8.06x	8.91x	15.8x	17.8x	10.7x	8.67x	6.79x
EV / FCF	-33.4x	-50.7x	22.1x	11.4x	71.3x	14.3x	11.8x	10.7x
FCF Yield	-2.99%	-1.97%	4.52%	8.77%	1.4%	6.97%	8.46%	9.35%
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%	1.71%	1.84%	2.01%
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	2,292.00	2,292.00	2,292.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NICHICON CORPORATION	17.12x	0.7x	6.35x	1.71%	974M
SIEMENS AG	24.55x	2.92x	16.03x	2.09%	230B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	11.69x	1.08x	4.91x	4.25%	160B
SCHNEIDER ELECTRIC SE	25.7x	3.37x	15.46x	1.87%	158B
EATON CORPORATION PLC	35x	5.19x	21.82x	1.12%	153B
DELTA ELECTRONICS, INC.	40.04x	5.32x	23.91x	1.24%	130B
TRANE TECHNOLOGIES PLC	31.11x	4.47x	21.93x	0.87%	104B
DELTA ELECTRONICS (THAILAND)	85.86x	10.62x	60.73x	0.37%	88.74B
JOHNSON CONTROLS INTERNATIONAL PLC	31.56x	3.92x	21.08x	1.08%	91.48B
EMERSON ELECTRIC CO.	33.41x	5.36x	18.68x	1.35%	90.98B
Average	33.60x	4.30x	21.09x	1.6%	120.61B
Weighted average by Cap.	32.27x	4.24x	20.44x	1.77%