Valuation Nidec Corporation Deutsche Boerse AG

Stocks

NIB

JP3734800000

Electrical Components & Equipment

Real-time Estimate Tradegate Other stock markets 06:17:13 2026-06-16 EDT			5-day change	1st Jan Change
14.80 ^EUR	+2.38%		-1.99%	+25.43%

05-31	Nidec Appoints Tim Schamel as New CEO of Nidec Appliance, Commercial and Industrial Motors Business Unit	CI
05-21	Nidec CEO Says Data Center Business Lifts Performance Despite Quality, Accounting Woes	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	3,127,133	-	-
Change	-	-28.12%	-30.53%	-10.36%	-18.75%	9.27%	-	-
Enterprise Value (EV) ¹	8,181,271	6,052,448	4,448,488	3,906,189	3,251,690	3,430,681	3,265,368	3,090,640
Change	-	-26.02%	-26.5%	-12.19%	-16.76%	5.5%	-4.82%	-5.35%
P/E Ratio	64.5x	41.6x	87.5x	28.1x	17.1x	21x	16.3x	14.4x
PBR	7.18x	4.37x	2.9x	2.16x	1.66x	1.71x	1.57x	1.44x
PEG	-	3.3x	-1.3x	0x	0.5x	-1.9x	0.6x	1.1x
Capitalization / Revenue	4.86x	2.95x	1.75x	1.5x	1.1x	1.19x	1.15x	1.11x
EV / Revenue	5.06x	3.16x	1.98x	1.66x	1.25x	1.3x	1.2x	1.09x
EV / EBITDA	32.1x	21.9x	20.3x	13.3x	8.6x	10.4x	8.28x	7.3x
EV / EBIT	51.1x	35.3x	44.4x	23.9x	13.5x	25.4x	12.8x	10.8x
EV / FCF	69x	-344x	-207x	23.3x	23.7x	29.9x	17.6x	14.8x
FCF Yield	1.45%	-0.29%	-0.48%	4.3%	4.22%	3.34%	5.69%	6.77%
Dividend per Share ²	30	32.5	35	37.5	40	42.92	48.64	53.71
Rate of return	0.45%	0.67%	1.02%	1.22%	1.61%	1.57%	1.78%	1.97%
EPS ²	104.1	117.2	39.1	109.1	146	129.9	167.4	190
Distribution rate	28.8%	27.7%	89.5%	34.4%	27.4%	33%	29.1%	28.3%
Net sales ¹	1,618,064	1,918,174	2,242,824	2,348,202	2,607,100	2,632,079	2,713,289	2,823,370
EBITDA ¹	255,011	276,411	219,550	294,696	378,268	328,716	394,204	423,385
EBIT ¹	160,011	171,487	100,081	163,106	240,200	135,237	254,470	287,342
Net income ¹	121,977	136,870	45,003	125,387	167,700	148,608	191,944	217,409
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	2,728.00	2,728.00	2,728.00
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 Ratio, 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SIEMENS AG	25.19x	2.99x	16.21x	2.08%	242B
DELTA ELECTRONICS, INC.	53.2x	7.27x	31.28x	0.81%	182B
SCHNEIDER ELECTRIC SE	28.87x	3.76x	17.36x	1.7%	176B
EATON CORPORATION PLC	35.26x	5.44x	23x	1.06%	158B
DELTA ELECTRONICS (THAILAND)	117.31x	16.48x	85.04x	0.26%	138B
VERTIV HOLDINGS CO.	53.53x	8.58x	34.9x	0.08%	120B
EMERSON ELECTRIC CO.	30.06x	4.91x	17.17x	1.51%	82.07B
AMETEK, INC.	31.83x	6.65x	20.72x	0.59%	52.82B
ROCKWELL AUTOMATION, INC.	37.42x	6.07x	25.16x	1.22%	51.58B
Average	45.85x	6.91x	30.09x	1.03%	133.61B
Weighted average by Cap.	45.87x	6.61x	29.98x	1.15%