|
Delayed
Japan Exchange
21:59:58 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 2,845.50 JPY | -1.96% |
|
-1.88% | +28.86% |
| 10-06 | Toshiba Denies Reported Talks Over TDK Magnetic Head Unit | MT |
| 10-06 | Toshiba Corporation And Seagate Technology Holdings PLC Reportedly May Acquire Magnetic-Head Business From TDK Corporation | CI |
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 | 5,509,392 | - | - |
| Change | - | 6.01% | 58.36% | 3.36% | 27.23% | 47.64% | - | - |
| Enterprise Value (EV) 1 | 1,835,571 | 2,037,933 | 2,873,510 | 2,844,081 | 3,504,939 | 5,277,604 | 5,173,339 | 5,044,025 |
| Change | - | 11.02% | 41% | -1.02% | 23.24% | 50.58% | -1.98% | -2.5% |
| P/E | 9.52x | 15.7x | 22.8x | 17.5x | 19.1x | 20.8x | 17.8x | 15.1x |
| PBR | 1.26x | 1.23x | 1.66x | 1.63x | 1.71x | 2.33x | 2.13x | 1.92x |
| PEG | - | -0.4x | 2.5x | 0.5x | 1.1x | 0.6x | 1.1x | 0.8x |
| Capitalization / Revenue | 0.89x | 0.82x | 1.35x | 1.33x | 1.49x | 1.86x | 1.73x | 1.59x |
| EV / Revenue | 0.97x | 0.93x | 1.37x | 1.29x | 1.4x | 1.78x | 1.62x | 1.45x |
| EV / EBITDA | 1.18x | 5.43x | 7.91x | 6.76x | 7.35x | 8.8x | 7.53x | 6.52x |
| EV / EBIT | 11x | 12.1x | 16.6x | 12.7x | 12.9x | 15.2x | 12.6x | 10.4x |
| EV / FCF | -17.9x | -158x | 12.6x | 12.9x | 16.8x | 187x | 27.5x | 23.8x |
| FCF Yield | -5.59% | -0.63% | 7.95% | 7.75% | 5.97% | 0.53% | 3.63% | 4.2% |
| Dividend per Share 2 | 15.67 | 21.2 | 23.2 | 30 | 36 | 41.35 | 49.44 | 55.13 |
| Rate of return | 1.76% | 2.24% | 1.55% | 1.94% | 1.83% | 1.42% | 1.7% | 1.9% |
| EPS 2 | 93.67 | 60.24 | 65.74 | 88.1 | 103.1 | 139.7 | 162.7 | 191.7 |
| Distribution rate | 16.7% | 35.2% | 35.3% | 34.1% | 34.9% | 29.6% | 30.4% | 28.8% |
| Net sales 1 | 1,902,124 | 2,180,817 | 2,103,876 | 2,204,806 | 2,504,820 | 2,960,995 | 3,188,338 | 3,469,278 |
| EBITDA 1 | 1,549,796 | 375,112 | 363,439 | 420,420 | 476,607 | 599,994 | 686,727 | 773,659 |
| EBIT 1 | 166,665 | 168,827 | 172,893 | 224,192 | 272,415 | 347,694 | 410,817 | 483,530 |
| Net income 1 | 177,506 | 114,187 | 124,687 | 167,161 | 195,663 | 264,674 | 306,889 | 362,597 |
| Net Debt 1 | 145,255 | 245,973 | 35,738 | -88,907 | -226,805 | -231,788 | -336,053 | -465,368 |
| Reference price 2 | 892.00 | 945.00 | 1,496.20 | 1,546.00 | 1,966.00 | 2,902.50 | 2,902.50 | 2,902.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.29x | 1.74x | 8.58x | 1.46% | 34.01B | |
| 30.97x | 5.8x | 17.62x | 0.64% | 196B | |
| 34.63x | 12.34x | 22.5x | 0.79% | 124B | |
| 49.16x | 6.18x | 21.19x | 0.85% | 114B | |
| 12.96x | 0.29x | 6.51x | 3.88% | 104B | |
| 32.75x | 5.33x | 17.46x | 1.06% | 76.46B | |
| 54.52x | 5.91x | 27.02x | 0.25% | 64.1B | |
| 19.41x | 6.91x | 14.03x | 0.65% | 62.24B | |
| 17.14x | 1.01x | 11.39x | 0.74% | 57.41B | |
| 31.31x | 4.45x | 16.78x | 0.02% | 45.65B | |
| Average | 30.31x | 5.00x | 16.31x | 1.03% | 87.72B | |
| Weighted average by Cap. | 31.47x | 5.63x | 17.08x | 1.09% |
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
