Valuation Nichicon Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-23 EDT			5-day change	1st Jan Change
2,124.00 ^JPY	-3.06%		-9.11%	+29.83%

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	142,644	-	-
Change	-	17.44%	-6.89%	-5.62%	38.81%	23.85%	-	-
Enterprise Value (EV) ¹	87,655	102,209	79,293	82,308	114,636	122,497	119,625	115,270
Change	-	16.6%	-22.42%	3.8%	39.28%	6.86%	-2.34%	-3.64%
P/E	10.2x	12.1x	10.7x	14.2x	18.3x	15.7x	12.9x	11x
PBR	0.87x	0.96x	0.79x	0.74x	0.96x	1.13x	1.06x	0.99x
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	0.75x	0.69x	0.63x
EV / Revenue	0.62x	0.55x	0.44x	0.47x	0.68x	0.64x	0.58x	0.51x
EV / EBITDA	7.02x	5.06x	5x	6.02x	7.89x	5.81x	4.81x	4.1x
EV / EBIT	13.6x	8.06x	8.91x	15.8x	17.8x	10.2x	8.25x	6.53x
EV / FCF	-33.4x	-50.7x	22.1x	11.4x	71.3x	13.8x	11.4x	10.3x
FCF Yield	-2.99%	-1.97%	4.52%	8.77%	1.4%	7.22%	8.78%	9.72%
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%	1.85%	1.99%	2.17%
EPS ²	115.5	114.2	120.6	86.04	93.97	135.4	164.7	193.6
Distribution rate	23.4%	26.3%	27.4%	40.7%	39.4%	29%	25.6%	23.8%
Net sales ¹	142,198	184,725	181,643	175,751	169,724	190,899	206,622	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	12,048	14,502	17,644
Net income ¹	7,902	7,814	8,253	5,877	6,310	9,190	11,190	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	2,124.00	2,124.00	2,124.00
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	15.69x	0.64x	5.81x	1.85%	910M
SIEMENS AG	23.61x	2.83x	15.44x	2.17%	221B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.26x	1.34x	6.22x	4.08%	166B
SCHNEIDER ELECTRIC SE	23.89x	3.15x	14.43x	2.01%	146B
EATON CORPORATION PLC	32.53x	4.87x	20.44x	1.21%	142B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.38x	4.23x	20.73x	0.92%	97.89B
EMERSON ELECTRIC CO.	33.1x	5.32x	18.52x	1.37%	90.13B
JOHNSON CONTROLS INTERNATIONAL PLC	30.2x	3.76x	20.19x	1.13%	87.2B
DELTA ELECTRONICS (THAILAND)	84.16x	10.41x	59.51x	0.37%	86.44B
Average	32.33x	4.16x	20.42x	1.64%	116.19B
Weighted average by Cap.	30.92x	4.09x	19.72x	1.83%