Valuation Nidec Corporation

Stocks

6594

JP3734800000

Electrical Components & Equipment

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-13 EDT			5-day change	1st Jan Change
2,645.00 ^JPY	-0.56%		-5.10%	+24.06%

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	3,031,990	-	-
Change	-	-28.12%	-30.53%	-10.36%	-18.75%	5.94%	-	-
Enterprise Value (EV) ¹	8,181,271	6,052,448	4,448,488	3,906,189	3,251,690	3,335,537	3,170,225	2,995,497
Change	-	-26.02%	-26.5%	-12.19%	-16.76%	2.58%	-4.96%	-5.51%
P/E	64.5x	41.6x	87.5x	28.1x	17.1x	20.4x	16.1x	14x
PBR	7.18x	4.37x	2.9x	2.16x	1.66x	1.66x	1.52x	1.39x
PEG	-	3.3x	-1.3x	0x	0.5x	-1.9x	0.6x	1x
Capitalization / Revenue	4.86x	2.95x	1.75x	1.5x	1.1x	1.14x	1.12x	1.07x
EV / Revenue	5.06x	3.16x	1.98x	1.66x	1.25x	1.26x	1.17x	1.06x
EV / EBITDA	32.1x	21.9x	20.3x	13.3x	8.6x	10.5x	8.09x	7.08x
EV / EBIT	51.1x	35.3x	44.4x	23.9x	13.5x	24.7x	12.6x	10.5x
EV / FCF	69x	-344x	-207x	23.3x	23.7x	29.1x	17.8x	15.2x
FCF Yield	1.45%	-0.29%	-0.48%	4.3%	4.22%	3.44%	5.61%	6.59%
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%	1.63%	1.78%	1.98%
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	2,645.00	2,645.00	2,645.00
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.($)
NIDEC CORPORATION	20.47x	1.26x	10.6x	1.62%	18.88B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.65x	2.23x	9.84x	3.06%	241B
SIEMENS AG	25.8x	3.01x	16.31x	2.06%	240B
SCHNEIDER ELECTRIC SE	29.02x	3.75x	17.32x	1.7%	173B
EATON CORPORATION PLC	35.02x	5.41x	23.06x	1.06%	158B
DELTA ELECTRONICS, INC.	46.27x	6.16x	26.67x	0.95%	152B
VERTIV HOLDINGS CO.	54.72x	8.76x	35.64x	0.08%	122B
DELTA ELECTRONICS (THAILAND)	101.86x	14.24x	73.78x	0.29%	117B
EMERSON ELECTRIC CO.	28.48x	4.68x	16.33x	1.59%	77.79B
AMETEK, INC.	32.29x	6.74x	21.01x	0.58%	53.63B
Average	39.06x	5.62x	25.06x	1.3%	135.54B
Weighted average by Cap.	37.49x	5.31x	24.07x	1.53%