|
Market Closed -
Japan Exchange
14:30:00 28/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 4,908.00 JPY | +3.65% |
|
+5.41% | -7.57% |
| 08-26 | Japanese Shares Rise Ahead of Nvidia Results; Oil Falls | MT |
| 08-26 | S&P Rates NEC's U.S. Dollar Bonds A- | 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 | 6,509,687 | - | - |
| Change | - | -3.19% | 115.58% | 43.13% | 21.9% | 27.41% | - | - |
| Enterprise Value (EV) 1 | 1,552,201 | 1,484,571 | 2,984,791 | 4,273,109 | 4,939,589 | 6,139,993 | 5,901,932 | 5,635,611 |
| Change | - | -4.36% | 101.05% | 43.16% | 15.6% | 24.3% | -3.88% | -4.51% |
| P/E | 9.93x | 12x | 19.6x | 23.9x | 19x | 21.3x | 18.9x | 17x |
| PBR | 0.93x | 0.84x | 1.53x | 2.15x | 2.32x | 2.68x | 2.42x | 2.17x |
| PEG | - | -0.7x | 0.6x | 1.4x | 0.3x | 1.6x | 1.5x | 1.5x |
| Capitalization / Revenue | 0.47x | 0.41x | 0.84x | 1.22x | 1.43x | 1.71x | 1.63x | 1.57x |
| EV / Revenue | 0.51x | 0.45x | 0.86x | 1.25x | 1.38x | 1.62x | 1.48x | 1.36x |
| EV / EBITDA | 4.96x | 4.2x | 7.94x | 9.68x | 9.6x | 10.3x | 8.82x | 7.85x |
| EV / EBIT | 11.7x | 8.71x | 15.9x | 16.7x | 13.7x | 14.1x | 11.8x | 10.2x |
| EV / FCF | 18.4x | 14.5x | 17.1x | 20x | 12.2x | 23.4x | 18.3x | 15.7x |
| FCF Yield | 5.42% | 6.91% | 5.85% | 4.99% | 8.19% | 4.27% | 5.46% | 6.38% |
| Dividend per Share 2 | 20 | 22 | 24 | 28 | 38 | 42.73 | 48.09 | 53.9 |
| Rate of return | 1.94% | 2.16% | 1.09% | 0.89% | 0.99% | 0.87% | 0.98% | 1.1% |
| EPS 2 | 103.7 | 84.9 | 112.2 | 131.5 | 203 | 230.3 | 259.5 | 289.5 |
| Distribution rate | 19.3% | 25.9% | 21.4% | 21.3% | 18.7% | 18.5% | 18.5% | 18.6% |
| Net sales 1 | 3,014,095 | 3,313,018 | 3,477,262 | 3,423,400 | 3,582,733 | 3,795,852 | 3,985,259 | 4,136,905 |
| EBITDA 1 | 313,064 | 353,745 | 375,712 | 441,600 | 514,415 | 598,092 | 669,176 | 718,172 |
| EBIT 1 | 132,525 | 170,447 | 188,012 | 256,500 | 359,913 | 436,872 | 501,906 | 551,936 |
| Net income 1 | 141,277 | 114,500 | 149,521 | 175,183 | 270,228 | 307,519 | 346,151 | 385,283 |
| Net Debt 1 | 149,044 | 126,187 | 56,425 | 81,744 | -169,819 | -369,694 | -607,755 | -874,077 |
| Reference price 2 | 1,030.00 | 1,020.00 | 2,198.00 | 3,145.00 | 3,846.00 | 4,908.00 | 4,908.00 | 4,908.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.31x | 1.62x | 10.27x | 0.87% | 40.69B | |
| 23.13x | 3.77x | 13.16x | 2.87% | 222B | |
| 14.09x | 1.55x | 8.16x | 3.41% | 116B | |
| -114.74x | 18.24x | 105.52x | -.--% | 114B | |
| 15.17x | 2.77x | 10.47x | 5.42% | 88.66B | |
| 20.92x | 5.47x | 13.43x | 2.72% | 63.28B | |
| 14.99x | 2.19x | 9.28x | 5.2% | 48.47B | |
| 22.03x | 1.81x | 11.13x | 1.37% | 42.34B | |
| 18.17x | 2.3x | 11.01x | 4.81% | 37.26B | |
| 84.77x | 8.19x | 30.61x | -.--% | 29.06B | |
| Average | 11.98x | 4.79x | 22.30x | 2.67% | 80.14B | |
| Weighted average by Cap. | 2.57x | 5.31x | 25.31x | 2.76% |
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
- Valuation NEC Corporation
Select your edition
All financial news and data tailored to specific country editions
