|
Market Closed -
OTC Markets
15:59:14 2026-08-19 EDT
|
5-day change | 1st Jan Change | ||
| 4.170 USD | -3.02% |
|
-2.80% | +25.60% |
| 08-05 | Nidec Corporation Delays Earnings Results Release for the First Quarter Ended March 31, 2027 | CI |
| 08-04 | Nidec Finds No Data Leak in Taiwan Ransomware Probe | MT |
Company Valuation: Nidec Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,869,322 | 5,656,393 | 3,929,237 | 3,522,295 | 2,861,883 | 3,018,234 | - | - |
| Change | - | -28.12% | -30.53% | -10.36% | -18.75% | 5.46% | - | - |
| Enterprise Value (EV) 1 | 8,181,271 | 6,052,448 | 4,448,488 | 3,906,189 | 3,251,690 | 3,321,782 | 3,156,469 | 2,981,741 |
| Change | - | -26.02% | -26.5% | -12.19% | -16.76% | 2.16% | -4.98% | -5.54% |
| P/E | 64.5x | 41.6x | 87.5x | 28.1x | 17.1x | 20.3x | 16x | 14x |
| PBR | 7.18x | 4.37x | 2.9x | 2.16x | 1.66x | 1.66x | 1.52x | 1.39x |
| PEG | - | 3.3x | -1.3x | 0x | 0.5x | -1.9x | 0.6x | 1x |
| Capitalization / Revenue | 4.86x | 2.95x | 1.75x | 1.5x | 1.1x | 1.14x | 1.11x | 1.07x |
| EV / Revenue | 5.06x | 3.16x | 1.98x | 1.66x | 1.25x | 1.26x | 1.17x | 1.06x |
| EV / EBITDA | 32.1x | 21.9x | 20.3x | 13.3x | 8.6x | 10.5x | 8.06x | 7.05x |
| EV / EBIT | 51.1x | 35.3x | 44.4x | 23.9x | 13.5x | 24.6x | 12.6x | 10.4x |
| EV / FCF | 69x | -344x | -207x | 23.3x | 23.7x | 29x | 17.7x | 15.1x |
| FCF Yield | 1.45% | -0.29% | -0.48% | 4.3% | 4.22% | 3.45% | 5.64% | 6.62% |
| Dividend per Share 2 | 30 | 32.5 | 35 | 37.5 | 40 | 43 | 47.08 | 52.5 |
| Rate of return | 0.45% | 0.67% | 1.02% | 1.22% | 1.61% | 1.63% | 1.79% | 1.99% |
| EPS 2 | 104.1 | 117.2 | 39.1 | 109.1 | 146 | 129.9 | 164.6 | 188.3 |
| Distribution rate | 28.8% | 27.7% | 89.5% | 34.4% | 27.4% | 33.1% | 28.6% | 27.9% |
| Net sales 1 | 1,618,064 | 1,918,174 | 2,242,824 | 2,348,202 | 2,607,100 | 2,641,648 | 2,707,353 | 2,822,625 |
| EBITDA 1 | 255,011 | 276,411 | 219,550 | 294,696 | 378,268 | 316,220 | 391,864 | 422,822 |
| EBIT 1 | 160,011 | 171,487 | 100,081 | 163,106 | 240,200 | 135,237 | 251,069 | 285,556 |
| Net income 1 | 121,977 | 136,870 | 45,003 | 125,387 | 167,700 | 148,608 | 188,208 | 214,821 |
| Net Debt 1 | 311,949 | 396,055 | 519,251 | 383,894 | 389,807 | 303,548 | 138,235 | -36,493 |
| Reference price 2 | 6,717.50 | 4,874.00 | 3,422.50 | 3,065.00 | 2,492.00 | 2,633.00 | 2,633.00 | 2,633.00 |
| Nbr of stocks (in thousands) | 1,171,466 | 1,160,524 | 1,148,061 | 1,149,199 | 1,148,428 | 1,146,310 | - | - |
| Announcement Date | 4/22/21 | 4/21/22 | 4/24/23 | 4/23/24 | 4/24/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.76x | 2.48x | 11.13x | 2.73% | 271B | |
| 25.79x | 3.03x | 16.5x | 2.03% | 248B | |
| 31.04x | 3.98x | 18.37x | 1.57% | 193B | |
| 38.3x | 5.59x | 23.84x | 1.01% | 165B | |
| 42.97x | 5.77x | 25.72x | 0.99% | 144B | |
| 43.2x | 7.11x | 28.62x | 0.1% | 100B | |
| 93.32x | 11.9x | 66.24x | 0.34% | 100B | |
| 32.28x | 5.21x | 18.1x | 1.4% | 87.91B | |
| 32.4x | 5.55x | 21.92x | 1.2% | 55.67B | |
| Average | 39.78x | 5.62x | 25.60x | 1.26% | 151.54B | |
| Weighted average by Cap. | 35.39x | 4.85x | 22.43x | 1.53% |
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
- 6594 Stock
- NJDCY Stock
- Valuation Nidec Corporation
Select your edition
All financial news and data tailored to specific country editions
