Valuation Adeka Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 03/09/2026 BST			5-day change	1st Jan Change
4,626.00 ^JPY	-0.11%		+0.13%	+19.35%

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	448,611	-	-
Change	-	-16.85%	42.18%	-16.92%	29.59%	26.54%	-	-
Enterprise Value (EV) ¹	247,842	201,823	301,376	221,994	311,436	404,211	392,878	380,878
Change	-	-18.57%	49.33%	-26.34%	40.29%	29.79%	-2.8%	-3.05%
P/E	11.7x	13.8x	14.3x	11x	13x	14.6x	14.1x	12.7x
PBR	1.11x	0.89x	1.15x	0.92x	1.13x	1.38x	1.32x	1.23x
PEG	-	-0.5x	0.4x	1.2x	1x	1x	4.66x	1.2x
Capitalization / Revenue	0.77x	0.57x	0.82x	0.67x	0.85x	0.99x	0.96x	0.92x
EV / Revenue	0.68x	0.5x	0.75x	0.55x	0.75x	0.89x	0.84x	0.78x
EV / EBITDA	4.9x	4.17x	5.74x	3.79x	5.15x	5.88x	5.53x	4.92x
EV / EBIT	7.1x	6.24x	8.51x	5.41x	7.49x	8.74x	7.91x	7.05x
EV / FCF	24.7x	-89x	16x	8.06x	16.4x	28.1x	14.1x	11.6x
FCF Yield	4.05%	-1.12%	6.27%	12.4%	6.08%	3.56%	7.11%	8.65%
Dividend per Share ²	70	70	90	100	112	126.6	130	143.4
Rate of return	2.59%	3.1%	2.79%	3.72%	3.1%	2.74%	2.81%	3.1%
EPS ²	230.2	163.3	224.9	245.6	278	317.8	327.4	363.1
Distribution rate	30.4%	42.9%	40%	40.7%	40.3%	39.8%	39.7%	39.5%
Net sales ¹	363,034	403,343	399,770	407,100	416,500	452,853	468,403	485,600
EBITDA ¹	50,547	48,372	52,493	58,565	60,449	68,733	71,088	77,367
EBIT ¹	34,927	32,369	35,428	41,000	41,600	46,271	49,686	54,040
Net income ¹	23,744	16,778	22,977	25,019	27,866	30,880	32,667	35,320
Net Debt ¹	-30,691	-29,765	-27,892	-51,573	-43,083	-44,400	-55,733	-67,733
Reference price ²	2,704.00	2,258.00	3,224.00	2,689.00	3,610.00	4,626.00	4,626.00	4,626.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADEKA CORPORATION	14.57x	0.89x	5.89x	2.73%	2.83B
AIR LIQUIDE	27.83x	4.31x	13.84x	2.08%	127B
NAN YA PLASTICS CORPORATION	17.68x	6.36x	34.58x	2.72%	59.3B
SABIC	58.23x	1.35x	9.51x	5.96%	39.55B
WANHUA CHEMICAL GROUP CO., LTD.	12.24x	1.24x	6.71x	2.76%	35.02B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.01x	3.24x	7.61x	4.34%	26.2B
LYONDELLBASELL INDUSTRIES N.V.	9.1x	0.9x	5.52x	4.15%	21.5B
RONGSHENG PETROCHEMICAL CO., LTD.	19.51x	0.86x	6.56x	1.19%	20.45B
HENGLI PETROCHEMICAL CO.,LTD.	10.95x	1x	8.05x	3.83%	19.26B
SOLAR INDUSTRIES INDIA LIMITED	72.62x	13.18x	47.94x	0.07%	19.73B
Average	25.27x	3.33x	14.62x	2.98%	37.11B
Weighted average by Cap.	26.58x	3.84x	16.15x	2.88%