|
Market Closed -
Japan Exchange
02:30:00 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 2,978.00 JPY | +0.80% |
|
+4.67% | +34.69% |
| 09-15 | TDK to Invest 40 Billion Yen to Boost AI Server Component Production | MT |
| 09-01 | TDK Corporation - Analyst/Investor Day |
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 | 5,652,703 | - | - |
| Change | - | 6.01% | 58.36% | 3.36% | 27.23% | 51.48% | - | - |
| Enterprise Value (EV) 1 | 1,835,571 | 2,037,933 | 2,873,510 | 2,844,081 | 3,504,939 | 5,403,601 | 5,268,620 | 5,145,007 |
| Change | - | 11.02% | 41% | -1.02% | 23.24% | 54.17% | -2.5% | -2.35% |
| P/E | 9.52x | 15.7x | 22.8x | 17.5x | 19.1x | 21.6x | 18.5x | 15.8x |
| PBR | 1.26x | 1.23x | 1.66x | 1.63x | 1.71x | 2.39x | 2.19x | 1.98x |
| PEG | - | -0.4x | 2.5x | 0.5x | 1.1x | 0.6x | 1.1x | 0.9x |
| Capitalization / Revenue | 0.89x | 0.82x | 1.35x | 1.33x | 1.49x | 1.92x | 1.79x | 1.65x |
| EV / Revenue | 0.97x | 0.93x | 1.37x | 1.29x | 1.4x | 1.84x | 1.67x | 1.5x |
| EV / EBITDA | 1.18x | 5.43x | 7.91x | 6.76x | 7.35x | 9.05x | 7.72x | 6.73x |
| EV / EBIT | 11x | 12.1x | 16.6x | 12.7x | 12.9x | 15.7x | 13x | 10.8x |
| EV / FCF | -17.9x | -158x | 12.6x | 12.9x | 16.8x | 94.9x | 30.7x | 24.2x |
| FCF Yield | -5.59% | -0.63% | 7.95% | 7.75% | 5.97% | 1.05% | 3.26% | 4.13% |
| Dividend per Share 2 | 15.67 | 21.2 | 23.2 | 30 | 36 | 41.35 | 48.29 | 54.6 |
| Rate of return | 1.76% | 2.24% | 1.55% | 1.94% | 1.83% | 1.39% | 1.62% | 1.83% |
| EPS 2 | 93.67 | 60.24 | 65.74 | 88.1 | 103.1 | 138 | 160.8 | 188.7 |
| Distribution rate | 16.7% | 35.2% | 35.3% | 34.1% | 34.9% | 30% | 30% | 28.9% |
| Net sales 1 | 1,902,124 | 2,180,817 | 2,103,876 | 2,204,806 | 2,504,820 | 2,940,543 | 3,162,906 | 3,427,295 |
| EBITDA 1 | 1,549,796 | 375,112 | 363,439 | 420,420 | 476,607 | 596,861 | 682,440 | 764,855 |
| EBIT 1 | 166,665 | 168,827 | 172,893 | 224,192 | 272,415 | 344,530 | 405,586 | 475,331 |
| Net income 1 | 177,506 | 114,187 | 124,687 | 167,161 | 195,663 | 261,266 | 303,106 | 356,584 |
| Net Debt 1 | 145,255 | 245,973 | 35,738 | -88,907 | -226,805 | -249,101 | -384,083 | -507,695 |
| Reference price 2 | 892.00 | 945.00 | 1,496.20 | 1,546.00 | 1,966.00 | 2,978.00 | 2,978.00 | 2,978.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.58x | 1.84x | 9.05x | 1.39% | 35.92B | |
| 34.12x | 12.12x | 22.13x | 0.81% | 123B | |
| 44.09x | 7.41x | 31.97x | 1.66% | 49.69B | |
| 27.87x | 1.29x | 14.67x | -.--% | 42.36B | |
| 30.74x | 2.21x | 14.75x | 1.49% | 31.05B | |
| 29.35x | 4.48x | 17.88x | -.--% | 28.47B | |
| 10.77x | 6.04x | 16.71x | 1.38% | 26.63B | |
| 24.98x | 3.16x | 13.24x | -.--% | 17.51B | |
| 29.67x | 4.65x | 18.22x | 0.76% | 17.42B | |
| 33.12x | 1.67x | 16.29x | 0.48% | 13.81B | |
| Average | 28.63x | 4.49x | 17.49x | 0.8% | 38.56B | |
| Weighted average by Cap. | 30.66x | 6.46x | 19.29x | 0.87% |
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
- Valuation TDK Corporation
Select your edition
All financial news and data tailored to specific country editions
