Valuation Nidec Corporation

Stocks

6594

JP3734800000

Electrical Components & Equipment

Market Closed - Japan Exchange 02:30:00 2026-09-25 EDT			5-day change	1st Jan Change
2,840.00 ^JPY	+0.64%		+4.26%	+33.21%

09-14	Nidec to Close Cambodia Motor Parts Operation	MT
09-10	Nidec Receives Notification of Derivative Action Filed Against Former Board Members	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	3,255,520	-	-
Change	-	-28.12%	-30.53%	-10.36%	-18.75%	13.75%	-	-
Enterprise Value (EV) ¹	8,181,271	6,052,448	4,448,488	3,906,189	3,251,690	3,559,068	3,393,755	3,219,027
Change	-	-26.02%	-26.5%	-12.19%	-16.76%	9.45%	-4.64%	-5.15%
P/E	64.5x	41.6x	87.5x	28.1x	17.1x	23.2x	17.2x	15.3x
PBR	7.18x	4.37x	2.9x	2.16x	1.66x	1.8x	1.64x	1.5x
PEG	-	3.3x	-1.3x	0x	0.5x	-1.5x	0.5x	1.3x
Capitalization / Revenue	4.86x	2.95x	1.75x	1.5x	1.1x	1.23x	1.19x	1.15x
EV / Revenue	5.06x	3.16x	1.98x	1.66x	1.25x	1.35x	1.24x	1.14x
EV / EBITDA	32.1x	21.9x	20.3x	13.3x	8.6x	11.3x	8.66x	7.61x
EV / EBIT	51.1x	35.3x	44.4x	23.9x	13.5x	26.1x	13.5x	11.4x
EV / FCF	69x	-344x	-207x	23.3x	23.7x	31x	19.8x	16.8x
FCF Yield	1.45%	-0.29%	-0.48%	4.3%	4.22%	3.22%	5.05%	5.95%
Dividend per Share ²	30	32.5	35	37.5	40	43.33	47.5	48.75
Rate of return	0.45%	0.67%	1.02%	1.22%	1.61%	1.53%	1.67%	1.72%
EPS ²	104.1	117.2	39.1	109.1	146	122.7	165.3	185.4
Distribution rate	28.8%	27.7%	89.5%	34.4%	27.4%	35.3%	28.7%	26.3%
Net sales ¹	1,618,064	1,918,174	2,242,824	2,348,202	2,607,100	2,639,219	2,727,941	2,835,453
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	136,277	251,336	281,251
Net income ¹	121,977	136,870	45,003	125,387	167,700	140,209	188,885	211,299
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	2,840.00	2,840.00	2,840.00
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

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.($)
NIDEC CORPORATION	23.01x	1.34x	11.19x	1.54%	20.35B
SIEMENS AG	25.22x	3.02x	16.49x	2.05%	240B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.17x	1.76x	7.94x	3.61%	205B
SCHNEIDER ELECTRIC SE	30.44x	3.91x	18.04x	1.6%	185B
EATON CORPORATION PLC	38.98x	5.79x	24.38x	1%	171B
DELTA ELECTRONICS, INC.	46.61x	6.26x	28.04x	1.06%	156B
VERTIV HOLDINGS CO.	40.6x	6.68x	26.83x	0.1%	94.44B
DELTA ELECTRONICS (THAILAND)	91.52x	11.35x	64.94x	0.34%	94.93B
EMERSON ELECTRIC CO.	31.95x	5.16x	17.96x	1.42%	87.09B
AMETEK, INC.	33.81x	7.29x	22.88x	0.55%	56.8B
Average	37.63x	5.25x	23.87x	1.33%	131.06B
Weighted average by Cap.	35.26x	4.86x	22.32x	1.6%