|
Market Closed -
OTC Markets
15:59:59 2026-10-27 EDT
|
5-day change | 1st Jan Change | ||
| 17.24 USD | +3.67% |
|
-5.01% | +22.27% |
| 10-26 | Macquarie Adjusts TDK's Price Target to 4,800 Yen | MT |
| 10-06 | Toshiba Denies Reported Talks Over TDK Magnetic Head Unit | MT |
Company Valuation: TDK Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,690,316 | 1,791,960 | 2,837,772 | 2,932,988 | 3,731,744 | 5,044,344 | - | - |
| Change | - | 6.01% | 58.36% | 3.36% | 27.23% | 35.17% | - | - |
| Enterprise Value (EV) 1 | 1,835,571 | 2,037,933 | 2,873,510 | 2,844,081 | 3,504,939 | 4,817,843 | 4,713,473 | 4,576,320 |
| Change | - | 11.02% | 41% | -1.02% | 23.24% | 37.46% | -2.17% | -2.91% |
| P/E | 9.52x | 15.7x | 22.8x | 17.5x | 19.1x | 18.9x | 16.2x | 13.7x |
| PBR | 1.26x | 1.23x | 1.66x | 1.63x | 1.71x | 2.13x | 1.95x | 1.75x |
| PEG | - | -0.4x | 2.5x | 0.5x | 1.1x | 0.5x | 1x | 0.8x |
| Capitalization / Revenue | 0.89x | 0.82x | 1.35x | 1.33x | 1.49x | 1.7x | 1.57x | 1.44x |
| EV / Revenue | 0.97x | 0.93x | 1.37x | 1.29x | 1.4x | 1.62x | 1.47x | 1.31x |
| EV / EBITDA | 1.18x | 5.43x | 7.91x | 6.76x | 7.35x | 7.98x | 6.82x | 5.87x |
| EV / EBIT | 11x | 12.1x | 16.6x | 12.7x | 12.9x | 13.7x | 11.4x | 9.36x |
| EV / FCF | -17.9x | -158x | 12.6x | 12.9x | 16.8x | 171x | 24.7x | 21.5x |
| FCF Yield | -5.59% | -0.63% | 7.95% | 7.75% | 5.97% | 0.58% | 4.04% | 4.66% |
| Dividend per Share 2 | 15.67 | 21.2 | 23.2 | 30 | 36 | 41.44 | 49.4 | 55.13 |
| Rate of return | 1.76% | 2.24% | 1.55% | 1.94% | 1.83% | 1.56% | 1.86% | 2.07% |
| EPS 2 | 93.67 | 60.24 | 65.74 | 88.1 | 103.1 | 140.7 | 164.5 | 193.6 |
| Distribution rate | 16.7% | 35.2% | 35.3% | 34.1% | 34.9% | 29.5% | 30% | 28.5% |
| Net sales 1 | 1,902,124 | 2,180,817 | 2,103,876 | 2,204,806 | 2,504,820 | 2,974,293 | 3,207,455 | 3,498,073 |
| EBITDA 1 | 1,549,796 | 375,112 | 363,439 | 420,420 | 476,607 | 603,962 | 691,170 | 779,760 |
| EBIT 1 | 166,665 | 168,827 | 172,893 | 224,192 | 272,415 | 351,027 | 414,660 | 489,045 |
| Net income 1 | 177,506 | 114,187 | 124,687 | 167,161 | 195,663 | 267,031 | 309,651 | 366,614 |
| Net Debt 1 | 145,255 | 245,973 | 35,738 | -88,907 | -226,805 | -226,502 | -330,872 | -468,024 |
| Reference price 2 | 892.00 | 945.00 | 1,496.20 | 1,546.00 | 1,966.00 | 2,657.50 | 2,657.50 | 2,657.50 |
| Nbr of stocks (in thousands) | 1,894,974 | 1,896,254 | 1,896,653 | 1,897,146 | 1,898,141 | 1,898,154 | - | - |
| Announcement Date | 5/11/22 | 4/28/23 | 4/26/24 | 4/28/25 | 4/28/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.54x | 5.72x | 17.38x | 0.65% | 193B | |
| 33.85x | 12.06x | 21.97x | 0.82% | 121B | |
| 45.83x | 5.89x | 20.25x | 0.89% | 109B | |
| 13.28x | 0.3x | 6.68x | 3.79% | 107B | |
| 31.14x | 5.07x | 16.7x | 1.11% | 73.41B | |
| 56.66x | 6.14x | 28.07x | 0.24% | 66.68B | |
| 20.72x | 3.48x | 13.32x | 1.29% | 65.24B | |
| 17.53x | 1.04x | 11.66x | 0.71% | 58.93B | |
| 15.47x | 5.45x | 11.07x | 0.82% | 49.67B | |
| Average | 29.45x | 5.02x | 16.34x | 1.15% | 93.79B | |
| Weighted average by Cap. | 30.36x | 5.43x | 16.75x | 1.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6762 Stock
- TTDKY Stock
- Valuation TDK Corporation
Select your edition
All financial news and data tailored to specific country editions
