Valuation Adeka Corporation

Stocks

Delayed Japan Exchange 02:30:00 12/11/2026 GMT			5-day change	1st Jan Change
4,451.00 ^JPY	+0.98%		+3.22%	+14.83%

08-07	Adeka Corporation Revises Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending March 31, 2027	CI
08-07	Adeka Corporation Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	278,533	231,588	329,268	273,567	354,519	427,470	-	-
Change	-	-16.85%	42.18%	-16.92%	29.59%	20.58%	-	-
Enterprise Value (EV) ¹	247,842	201,823	301,376	221,994	311,436	385,570	376,337	363,304
Change	-	-18.57%	49.33%	-26.34%	40.29%	23.8%	-2.39%	-3.46%
P/E	11.7x	13.8x	14.3x	11x	13x	13.5x	12.4x	11.5x
PBR	1.11x	0.89x	1.15x	0.92x	1.13x	1.3x	1.23x	1.16x
PEG	-	-0.5x	0.4x	1.2x	1x	0.8x	1.42x	1.53x
Capitalization / Revenue	0.77x	0.57x	0.82x	0.67x	0.85x	0.94x	0.89x	0.86x
EV / Revenue	0.68x	0.5x	0.75x	0.55x	0.75x	0.84x	0.79x	0.73x
EV / EBITDA	4.9x	4.17x	5.74x	3.79x	5.15x	5.47x	4.95x	4.57x
EV / EBIT	7.1x	6.24x	8.51x	5.41x	7.49x	7.91x	7.06x	6.41x
EV / FCF	24.7x	-89x	16x	8.06x	16.4x	28.7x	14.2x	11.1x
FCF Yield	4.05%	-1.12%	6.27%	12.4%	6.08%	3.48%	7.06%	8.99%
Dividend per Share ²	70	70	90	100	112	128.6	137.6	150.3
Rate of return	2.59%	3.1%	2.79%	3.72%	3.1%	2.92%	3.12%	3.41%
EPS ²	230.2	163.3	224.9	245.6	278	327.1	355.7	382.5
Distribution rate	30.4%	42.9%	40%	40.7%	40.3%	39.3%	38.7%	39.3%
Net sales ¹	363,034	403,343	399,770	407,100	416,500	456,448	478,640	496,000
EBITDA ¹	50,547	48,372	52,493	58,565	60,449	70,433	76,085	79,433
EBIT ¹	34,927	32,369	35,428	41,000	41,600	48,717	53,271	56,650
Net income ¹	23,744	16,778	22,977	25,019	27,866	31,775	34,768	36,896
Net Debt ¹	-30,691	-29,765	-27,892	-51,573	-43,083	-41,900	-51,133	-64,167
Reference price ²	2,704.00	2,258.00	3,224.00	2,689.00	3,610.00	4,408.00	4,408.00	4,408.00
Nbr of stocks (in thousands)	103,008	102,564	102,130	101,736	98,205	96,976	-	-
Announcement Date	13/05/22	12/05/23	14/05/24	14/05/25	14/05/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADEKA CORPORATION	12.88x	0.82x	5.3x	2.98%	2.64B
LINDE PLC	32.5x	7.17x	18.48x	1.23%	240B
AIR LIQUIDE	30.64x	4.72x	15.26x	1.94%	135B
THE SHERWIN-WILLIAMS COMPANY	32.05x	3.83x	19.81x	0.9%	85.34B
AIR PRODUCTS & CHEMICALS, INC.	92.7x	6.8x	15.83x	2.32%	69.53B
NAN YA PLASTICS CORPORATION	18.67x	6.67x	29.61x	3.96%	69.33B
SABIC	69.69x	1.3x	8.57x	5.64%	38.27B
WANHUA CHEMICAL GROUP CO., LTD.	11.05x	1.1x	5.94x	2.79%	33.61B
PPG INDUSTRIES, INC.	16.89x	1.93x	11.25x	2.34%	27.48B
ASIAN PAINTS LIMITED	46.44x	5.71x	31.43x	1.24%	25.67B
Average	36.35x	4.00x	16.15x	2.53%	73B
Weighted average by Cap.	37.34x	5.38x	17.88x	2.04%