Valuation Nidec Corporation Deutsche Boerse AG
Stocks
NIB
JP3734800000
Electrical Components & Equipment
|
Real-time Estimate
Tradegate
22:00:33 24/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 15.60 EUR | +0.11% |
|
+2.78% | +33.88% |
| 09-14 | Nidec to Close Cambodia Motor Parts Operation | MT |
| 09-10 | Nidec Receives Notification of Derivative Action Filed Against Former Board Members | MT |
Company Valuation: Nidec Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,869,322 | 5,656,393 | 3,929,237 | 3,522,295 | 2,861,883 | 3,234,886 | - | - |
| Change | - | -28.12% | -30.53% | -10.36% | -18.75% | 13.03% | - | - |
| Enterprise Value (EV) 1 | 8,181,271 | 6,052,448 | 4,448,488 | 3,906,189 | 3,251,690 | 3,538,434 | 3,373,122 | 3,198,393 |
| Change | - | -26.02% | -26.5% | -12.19% | -16.76% | 8.82% | -4.67% | -5.18% |
| P/E | 64.5x | 41.6x | 87.5x | 28.1x | 17.1x | 23.3x | 17.7x | 15.4x |
| PBR | 7.18x | 4.37x | 2.9x | 2.16x | 1.66x | 1.81x | 1.65x | 1.51x |
| PEG | - | 3.3x | -1.3x | 0x | 0.5x | -1.5x | 0.6x | 1x |
| Capitalization / Revenue | 4.86x | 2.95x | 1.75x | 1.5x | 1.1x | 1.23x | 1.19x | 1.14x |
| EV / Revenue | 5.06x | 3.16x | 1.98x | 1.66x | 1.25x | 1.34x | 1.24x | 1.13x |
| EV / EBITDA | 32.1x | 21.9x | 20.3x | 13.3x | 8.6x | 11.2x | 8.61x | 7.56x |
| EV / EBIT | 51.1x | 35.3x | 44.4x | 23.9x | 13.5x | 26.2x | 13.7x | 11.4x |
| EV / FCF | 69x | -344x | -207x | 23.3x | 23.7x | 30.9x | 19.7x | 16.7x |
| FCF Yield | 1.45% | -0.29% | -0.48% | 4.3% | 4.22% | 3.24% | 5.08% | 5.99% |
| Dividend per Share 2 | 30 | 32.5 | 35 | 37.5 | 40 | 43.33 | 45.62 | 48.75 |
| Rate of return | 0.45% | 0.67% | 1.02% | 1.22% | 1.61% | 1.52% | 1.6% | 1.71% |
| EPS 2 | 104.1 | 117.2 | 39.1 | 109.1 | 146 | 122.7 | 161.5 | 185.4 |
| Distribution rate | 28.8% | 27.7% | 89.5% | 34.4% | 27.4% | 35.3% | 28.3% | 26.3% |
| Net sales 1 | 1,618,064 | 1,918,174 | 2,242,824 | 2,348,202 | 2,607,100 | 2,637,692 | 2,717,725 | 2,835,453 |
| EBITDA 1 | 255,011 | 276,411 | 219,550 | 294,696 | 378,268 | 316,220 | 391,864 | 422,822 |
| EBIT 1 | 160,011 | 171,487 | 100,081 | 163,106 | 240,200 | 135,237 | 246,743 | 281,251 |
| Net income 1 | 121,977 | 136,870 | 45,003 | 125,387 | 167,700 | 140,209 | 184,565 | 211,299 |
| Net Debt 1 | 311,949 | 396,055 | 519,251 | 383,894 | 389,807 | 303,548 | 138,235 | -36,493 |
| Reference price 2 | 6,717.50 | 4,874.00 | 3,422.50 | 3,065.00 | 2,492.00 | 2,856.00 | 2,856.00 | 2,856.00 |
| Nbr of stocks (in thousands) | 1,171,466 | 1,160,524 | 1,148,061 | 1,149,199 | 1,148,428 | 1,146,310 | - | - |
| Announcement Date | 22/4/21 | 21/4/22 | 24/4/23 | 23/4/24 | 24/4/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.14x | 3.01x | 16.45x | 2.05% | 240B | |
| 14.53x | 1.81x | 8.21x | 3.52% | 211B | |
| 30.85x | 3.95x | 18.26x | 1.58% | 188B | |
| 38.87x | 5.78x | 24.33x | 1.01% | 170B | |
| 46.37x | 6.22x | 27.89x | 1.07% | 155B | |
| 41.18x | 6.77x | 27.22x | 0.1% | 95.78B | |
| 92.07x | 11.47x | 65.37x | 0.34% | 95.56B | |
| 31.64x | 5.12x | 17.81x | 1.43% | 86.23B | |
| 33.6x | 7.27x | 22.82x | 0.55% | 56.5B | |
| Average | 39.36x | 5.71x | 25.37x | 1.3% | 144.23B | |
| Weighted average by Cap. | 35.50x | 4.92x | 22.54x | 1.59% |
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
- 6594 Stock
- NIB Stock
- Valuation Nidec Corporation
Select your edition
All financial news and data tailored to specific country editions
