Valuation TDK Corporation

Stocks

6762

JP3538800008

Electronic Equipment & Parts

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-09 EDT			5-day change	1st Jan Change
3,382.00 ^JPY	+2.55%		-8.59%	+52.96%

06-10	TDK to Acquire Metal 3D Printing Pioneer Fabric8Labs for Up to $400 Million	MT
06-10	TDK Corporation entered into definitive agreement to acquire Fabric8Labs, Inc. for $400 million.	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	6,419,557	-	-
Change	-	6.01%	58.36%	3.36%	27.23%	72.03%	-	-
Enterprise Value (EV) ¹	1,835,571	2,037,933	2,873,510	2,844,081	3,504,939	6,138,415	6,024,484	5,889,982
Change	-	11.02%	41%	-1.02%	23.24%	75.14%	-1.86%	-2.23%
P/E	9.52x	15.7x	22.8x	17.5x	19.1x	28.2x	23.5x	19.4x
PBR	1.26x	1.23x	1.66x	1.63x	1.71x	2.81x	2.56x	2.3x
PEG	-	-0.4x	2.5x	0.5x	1.1x	1.7x	1.2x	0.9x
Capitalization / Revenue	0.89x	0.82x	1.35x	1.33x	1.49x	2.39x	2.23x	2.04x
EV / Revenue	0.97x	0.93x	1.37x	1.29x	1.4x	2.29x	2.1x	1.87x
EV / EBITDA	1.18x	5.43x	7.91x	6.76x	7.35x	11x	9.43x	8.23x
EV / EBIT	11x	12.1x	16.6x	12.7x	12.9x	19.6x	16.3x	13.2x
EV / FCF	-17.9x	-158x	12.6x	12.9x	16.8x	49.9x	36x	31.7x
FCF Yield	-5.59%	-0.63%	7.95%	7.75%	5.97%	2%	2.78%	3.15%
Dividend per Share ²	15.67	21.2	23.2	30	36	40.06	46.41	52.83
Rate of return	1.76%	2.24%	1.55%	1.94%	1.83%	1.18%	1.37%	1.56%
EPS ²	93.67	60.24	65.74	88.1	103.1	120.1	144.1	174.6
Distribution rate	16.7%	35.2%	35.3%	34.1%	34.9%	33.3%	32.2%	30.3%
Net sales ¹	1,902,124	2,180,817	2,103,876	2,204,806	2,504,820	2,683,337	2,874,562	3,147,241
EBITDA ¹	1,549,796	375,112	363,439	420,420	476,607	559,327	638,659	715,509
EBIT ¹	166,665	168,827	172,893	224,192	272,415	313,649	369,461	446,820
Net income ¹	177,506	114,187	124,687	167,161	195,663	230,493	272,829	330,601
Net Debt ¹	145,255	245,973	35,738	-88,907	-226,805	-281,142	-395,073	-529,575
Reference price ²	892.00	945.00	1,496.20	1,546.00	1,966.00	3,382.00	3,382.00	3,382.00
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

Sector Comparison:

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.($)
TDK CORPORATION	27.45x	2.23x	10.69x	1.21%	38.49B
KEYENCE CORPORATION	35.19x	12.08x	22.53x	0.81%	111B
SHENGYI TECHNOLOGY CO.,LTD.	60.45x	8.84x	42.52x	1.24%	51.94B
FLEX LTD.	32.48x	1.53x	17.44x	-.--%	48.86B
KYOCERA CORPORATION	34.94x	2.21x	15.8x	1.52%	29.37B
TELEDYNE TECHNOLOGIES INCORPORATED	31.58x	4.78x	19.08x	-.--%	29.63B
HEXAGON AB	8.89x	5.14x	9.91x	2.18%	21.78B
HALMA PLC	30.93x	4.78x	19.17x	0.74%	18.05B
LINGYI ITECH (GUANGDONG) COMPANY	33.97x	1.9x	16.59x	0.46%	16.88B
LG INNOTEK CO., LTD.	20.94x	0.77x	8.57x	0.36%	11.95B
Average	31.68x	4.43x	18.23x	0.85%	37.83B
Weighted average by Cap.	35.00x	6.37x	21.03x	0.84%