|
Market Closed -
Deutsche Boerse AG
14:01:17 08/10/2026 HKT
|
After hours 04:01:36 | |||
| 28.50 EUR | +1.79% |
|
28.34 | -0.54% |
| 10-02 | NEC-Led Quantum Computing Cancer Immunotherapy Joint Project Selected for NEDO Program | MT |
| 09-23 | NEC, Sumitomo Electric Partner on Meta's Petabit Transoceanic Subsea Cable | MT |
Company Valuation: NEC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,403,157 | 1,358,384 | 2,928,366 | 4,191,365 | 5,109,408 | 6,735,166 | - | - |
| Change | - | -3.19% | 115.58% | 43.13% | 21.9% | 31.82% | - | - |
| Enterprise Value (EV) 1 | 1,552,201 | 1,484,571 | 2,984,791 | 4,273,109 | 4,939,589 | 6,474,319 | 6,264,359 | 6,102,049 |
| Change | - | -4.36% | 101.05% | 43.16% | 15.6% | 31.07% | -3.24% | -2.59% |
| P/E | 9.93x | 12x | 19.6x | 23.9x | 19x | 22x | 19.3x | 17.2x |
| PBR | 0.93x | 0.84x | 1.53x | 2.15x | 2.32x | 2.76x | 2.5x | 2.22x |
| PEG | - | -0.7x | 0.6x | 1.4x | 0.3x | 1.6x | 1.4x | 1.4x |
| Capitalization / Revenue | 0.47x | 0.41x | 0.84x | 1.22x | 1.43x | 1.75x | 1.66x | 1.59x |
| EV / Revenue | 0.51x | 0.45x | 0.86x | 1.25x | 1.38x | 1.68x | 1.55x | 1.44x |
| EV / EBITDA | 4.96x | 4.2x | 7.94x | 9.68x | 9.6x | 10.6x | 9.22x | 8.28x |
| EV / EBIT | 11.7x | 8.71x | 15.9x | 16.7x | 13.7x | 14.4x | 12.2x | 10.7x |
| EV / FCF | 18.4x | 14.5x | 17.1x | 20x | 12.2x | 30x | 19.8x | 17.7x |
| FCF Yield | 5.42% | 6.91% | 5.85% | 4.99% | 8.19% | 3.33% | 5.05% | 5.65% |
| Dividend per Share 2 | 20 | 22 | 24 | 28 | 38 | 43.01 | 48.55 | 54.38 |
| Rate of return | 1.94% | 2.16% | 1.09% | 0.89% | 0.99% | 0.85% | 0.96% | 1.07% |
| EPS 2 | 103.7 | 84.9 | 112.2 | 131.5 | 203 | 231.2 | 263.5 | 296 |
| Distribution rate | 19.3% | 25.9% | 21.4% | 21.3% | 18.7% | 18.6% | 18.4% | 18.4% |
| Net sales 1 | 3,014,095 | 3,313,018 | 3,477,262 | 3,423,400 | 3,582,733 | 3,854,719 | 4,052,573 | 4,243,311 |
| EBITDA 1 | 313,064 | 353,745 | 375,712 | 441,600 | 514,415 | 612,638 | 679,439 | 736,776 |
| EBIT 1 | 132,525 | 170,447 | 188,012 | 256,500 | 359,913 | 450,584 | 513,777 | 571,392 |
| Net income 1 | 141,277 | 114,500 | 149,521 | 175,183 | 270,228 | 306,364 | 353,248 | 395,989 |
| Net Debt 1 | 149,044 | 126,187 | 56,425 | 81,744 | -169,819 | -260,847 | -470,806 | -633,117 |
| Reference price 2 | 1,030.00 | 1,020.00 | 2,198.00 | 3,145.00 | 3,846.00 | 5,078.00 | 5,078.00 | 5,078.00 |
| Nbr of stocks (in thousands) | 1,362,288 | 1,331,749 | 1,332,286 | 1,332,707 | 1,328,499 | 1,326,342 | - | - |
| Announcement Date | 28/4/22 | 28/4/23 | 26/4/24 | 28/4/25 | 28/4/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.65x | 3.57x | 12.46x | 3.07% | 208B | |
| 21.49x | 4.55x | 11.16x | 0.77% | 185B | |
| -591.66x | 42.08x | 172.86x | -.--% | 122B | |
| -130.95x | 18.18x | 99.98x | -.--% | 117B | |
| 14.61x | 1.59x | 8.35x | 3.28% | 117B | |
| 13.53x | 2.44x | 9.25x | 6.08% | 77.81B | |
| 20.02x | 5.31x | 13.05x | 2.8% | 59.71B | |
| -17.3x | 7.37x | 12.53x | -.--% | 48.78B | |
| 23.1x | 1.91x | 12.12x | 1.35% | 45.27B | |
| Average | -69.50x | 9.67x | 39.08x | 1.93% | 108.97B | |
| Weighted average by Cap. | -76.46x | 10.19x | 41.93x | 1.9% |
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
- 6701 Stock
- NEC1 Stock
- Valuation NEC Corporation
Select your edition
All financial news and data tailored to specific country editions
