Valuation Nidec Corporation OTC Markets

Stocks

NJDCY

US6540901096

Electrical Components & Equipment

Market Closed - OTC Markets Other stock markets 15:42:05 2026-06-29 EDT			5-day change	1st Jan Change
3.950 ^USD	+2.86%		+11.27%	+18.98%

06-24	Nidec's Taiwanese Subsidiary Hit by Ransomware Attack, Investigation Underway	MT
06-24	Nidec's Taiwan Unit Hit by Ransomware Attack	DJ

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	2,991,869	-	-
Change	-	-28.12%	-30.53%	-10.36%	-18.75%	4.54%	-	-
Enterprise Value (EV) ¹	8,181,271	6,052,448	4,448,488	3,906,189	3,251,690	3,295,417	3,130,104	2,955,376
Change	-	-26.02%	-26.5%	-12.19%	-16.76%	1.34%	-5.02%	-5.58%
P/E	64.5x	41.6x	87.5x	28.1x	17.1x	20.1x	15.9x	13.9x
PBR	7.18x	4.37x	2.9x	2.16x	1.66x	1.64x	1.5x	1.38x
PEG	-	3.3x	-1.3x	0x	0.5x	-1.8x	0.6x	1x
Capitalization / Revenue	4.86x	2.95x	1.75x	1.5x	1.1x	1.13x	1.11x	1.06x
EV / Revenue	5.06x	3.16x	1.98x	1.66x	1.25x	1.24x	1.16x	1.05x
EV / EBITDA	32.1x	21.9x	20.3x	13.3x	8.6x	10.4x	7.99x	6.99x
EV / EBIT	51.1x	35.3x	44.4x	23.9x	13.5x	24.4x	12.5x	10.3x
EV / FCF	69x	-344x	-207x	23.3x	23.7x	28.7x	17.6x	15x
FCF Yield	1.45%	-0.29%	-0.48%	4.3%	4.22%	3.48%	5.68%	6.68%
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%	1.65%	1.8%	2.01%
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	2,652,637	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	2,610.00	2,610.00	2,610.00
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

Sector Comparison:

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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.74x	2.59x	11.4x	2.72%	272B
SIEMENS AG	24.91x	2.98x	16.21x	2.09%	237B
SCHNEIDER ELECTRIC SE	29.98x	3.86x	17.8x	1.66%	178B
EATON CORPORATION PLC	35.32x	5.43x	23.12x	1.06%	159B
DELTA ELECTRONICS, INC.	46.7x	6.24x	26.87x	0.93%	155B
VERTIV HOLDINGS CO.	52.68x	8.44x	34.34x	0.08%	118B
DELTA ELECTRONICS (THAILAND)	105.58x	14.83x	76.51x	0.28%	122B
EMERSON ELECTRIC CO.	29.31x	4.8x	16.78x	1.55%	79.99B
FUJIKURA LTD.	40.97x	6.45x	27.42x	0.98%	60.17B
Average	42.69x	6.18x	27.83x	1.26%	153.42B
Weighted average by Cap.	38.44x	5.43x	24.85x	1.5%