Valuation Nidec Corporation OTC Markets

Stocks

Market Closed - OTC Markets 16:00:01 2026-10-05 EDT			5-day change	1st Jan Change
3.402 ^USD	+4.69%		-23.88%	+2.48%

09-14	Nidec to Close Cambodia Motor Parts Operation	MT
09-10	Nidec Receives Notification of Derivative Action Filed Against Former Board Members	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,656,393	3,929,237	3,522,295	2,861,883	2,253,645	2,498,952	-	-
Change	-	-30.53%	-10.36%	-18.75%	-21.25%	10.88%	-	-
Enterprise Value (EV) ¹	6,052,448	4,448,488	3,906,189	3,251,690	2,514,845	2,715,511	2,577,866	2,540,419
Change	-	-26.5%	-12.19%	-16.76%	-22.66%	7.98%	-5.07%	-1.45%
P/E	41.6x	87.5x	28.1x	17.1x	-3.99x	14.3x	12.7x	13.2x
PBR	4.37x	2.9x	2.16x	1.66x	2.84x	1.27x	1.16x	1.07x
PEG	-	-1.3x	0x	0.5x	0x	-0x	1x	-3.57x
Capitalization / Revenue	2.95x	1.75x	1.5x	1.1x	0.83x	0.93x	0.89x	0.86x
EV / Revenue	3.16x	1.98x	1.66x	1.25x	0.93x	1.01x	0.92x	0.87x
EV / EBITDA	21.9x	20.3x	13.3x	8.6x	-6.04x	7.98x	7.09x	8.04x
EV / EBIT	35.3x	44.4x	23.9x	13.5x	-4.85x	11.3x	9.71x	9.65x
EV / FCF	-344x	-207x	23.3x	23.7x	25.7x	17.1x	15.4x	12.9x
FCF Yield	-0.29%	-0.48%	4.3%	4.22%	3.9%	5.83%	6.48%	7.78%
Dividend per Share ²	32.5	35	37.5	40	-	47.5	40	45
Rate of return	0.67%	1.02%	1.22%	1.61%	-	2.18%	1.83%	2.06%
EPS ²	117.2	39.1	109.1	146	-492.6	152.3	171.2	164.8
Distribution rate	27.7%	89.5%	34.4%	27.4%	-	31.2%	23.4%	27.3%
Net sales ¹	1,918,174	2,242,824	2,348,202	2,607,100	2,708,705	2,697,900	2,815,349	2,922,000
EBITDA ¹	276,411	219,550	294,696	378,268	-416,096	340,445	363,803	316,000
EBIT ¹	171,487	100,081	163,106	240,200	-518,978	239,461	265,376	263,333
Net income ¹	136,870	45,003	125,387	167,700	-564,624	173,908	194,934	183,494
Net Debt ¹	396,055	519,251	383,894	389,807	261,200	216,558	78,914	41,466
Reference price ²	4,874.00	3,422.50	3,065.00	2,492.00	1,966.00	2,180.00	2,180.00	2,180.00
Nbr of stocks (in thousands)	1,160,524	1,148,061	1,149,199	1,148,428	1,146,310	1,146,308	-	-
Announcement Date	4/21/22	4/24/23	4/23/24	4/24/25	9/30/26	-	-	-

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.($)
SIEMENS AG	25.5x	3.02x	16.49x	2.03%	239B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.73x	7.84x	3.64%	203B
SCHNEIDER ELECTRIC SE	31.75x	4.07x	18.74x	1.54%	192B
EATON CORPORATION PLC	38.88x	5.73x	24.04x	1.01%	169B
DELTA ELECTRONICS, INC.	46x	6.17x	27.61x	1.08%	154B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.61x	0.88%	102B
VERTIV HOLDINGS CO.	41.78x	6.87x	27.57x	0.1%	97.09B
DELTA ELECTRONICS (THAILAND)	93.76x	11.62x	66.36x	0.33%	96.97B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.05x	21.73x	1.03%	94.64B
Average	39.45x	5.30x	25.78x	1.29%	149.75B
Weighted average by Cap.	35.66x	4.75x	22.86x	1.55%