Valuation Nidec Corporation Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 02:04:33 2026-10-08 EDT			5-day change	1st Jan Change
2.800 ^EUR	+12.00%		-6.67%	+3.70%

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	2,481,757	-	-
Change	-	-30.53%	-10.36%	-18.75%	-21.25%	10.12%	-	-
Enterprise Value (EV) ¹	6,052,448	4,448,488	3,906,189	3,251,690	2,514,845	2,698,315	2,560,670	2,523,223
Change	-	-26.5%	-12.19%	-16.76%	-22.66%	7.3%	-5.1%	-1.46%
P/E	41.6x	87.5x	28.1x	17.1x	-3.99x	14.2x	12.6x	13.1x
PBR	4.37x	2.9x	2.16x	1.66x	2.84x	1.26x	1.16x	1.06x
PEG	-	-1.3x	0x	0.5x	0x	-0x	1x	-3.54x
Capitalization / Revenue	2.95x	1.75x	1.5x	1.1x	0.83x	0.92x	0.88x	0.85x
EV / Revenue	3.16x	1.98x	1.66x	1.25x	0.93x	1x	0.91x	0.86x
EV / EBITDA	21.9x	20.3x	13.3x	8.6x	-6.04x	7.93x	7.04x	7.98x
EV / EBIT	35.3x	44.4x	23.9x	13.5x	-4.85x	11.3x	9.65x	9.58x
EV / FCF	-344x	-207x	23.3x	23.7x	25.7x	17x	15.3x	12.8x
FCF Yield	-0.29%	-0.48%	4.3%	4.22%	3.9%	5.87%	6.52%	7.83%
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%	-	2.19%	1.85%	2.08%
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	2,165.00	2,165.00	2,165.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIEMENS AG	25.02x	2.97x	16.24x	2.06%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.13x	1.74x	7.89x	3.62%	204B
EATON CORPORATION PLC	38.45x	5.65x	23.79x	1.02%	168B
DELTA ELECTRONICS, INC.	48.72x	6.52x	29.22x	1.02%	162B
SCHNEIDER ELECTRIC SE	26.59x	3.47x	15.93x	1.83%	161B
TRANE TECHNOLOGIES PLC	30.89x	4.44x	21.76x	0.87%	103B
DELTA ELECTRONICS (THAILAND)	96.27x	11.92x	68.16x	0.33%	99.28B
VERTIV HOLDINGS CO.	40.8x	6.71x	26.94x	0.1%	94.9B
JOHNSON CONTROLS INTERNATIONAL PLC	32.58x	4.04x	21.69x	1.05%	94.45B
Average	39.27x	5.28x	25.74x	1.32%	146.5B
Weighted average by Cap.	35.65x	4.75x	22.97x	1.58%