Valuation Adeka Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 24/07/2026 BST			5-day change	1st Jan Change
4,042.00 ^JPY	-2.27%		+0.47%	+4.28%

06-03	Tranche Update on Adeka Corporation's Equity Buyback Plan announced on August 8, 2025.	CI
05-28	Adeka Corporation's Equity Buyback announced on August 8, 2025, has closed with 4,823,900 shares, representing 4.82% for ¥17,999.94 million.	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	401,093	-	-
Change	-	-16.85%	42.18%	-16.92%	29.59%	13.14%	-	-
Enterprise Value (EV) ¹	247,842	201,823	301,376	221,994	311,436	356,159	342,726	330,759
Change	-	-18.57%	49.33%	-26.34%	40.29%	14.36%	-3.77%	-3.49%
P/E	11.7x	13.8x	14.3x	11x	13x	14x	13x	12.2x
PBR	1.11x	0.89x	1.15x	0.92x	1.13x	1.24x	1.18x	1.11x
PEG	-	-0.5x	0.4x	1.2x	1x	2.13x	1.79x	1.77x
Capitalization / Revenue	0.77x	0.57x	0.82x	0.67x	0.85x	0.9x	0.87x	0.84x
EV / Revenue	0.68x	0.5x	0.75x	0.55x	0.75x	0.8x	0.74x	0.69x
EV / EBITDA	4.9x	4.17x	5.74x	3.79x	5.15x	5.27x	4.89x	4.39x
EV / EBIT	7.1x	6.24x	8.51x	5.41x	7.49x	7.81x	7.04x	6.42x
EV / FCF	24.7x	-89x	16x	8.06x	16.4x	18.3x	12.5x	10.2x
FCF Yield	4.05%	-1.12%	6.27%	12.4%	6.08%	5.48%	7.98%	9.79%
Dividend per Share ²	70	70	90	100	112	122.2	127.7	135.5
Rate of return	2.59%	3.1%	2.79%	3.72%	3.1%	2.95%	3.09%	3.28%
EPS ²	230.2	163.3	224.9	245.6	278	296.2	317.8	339.7
Distribution rate	30.4%	42.9%	40%	40.7%	40.3%	41.2%	40.2%	39.9%
Net sales ¹	363,034	403,343	399,770	407,100	416,500	446,891	460,133	476,375
EBITDA ¹	50,547	48,372	52,493	58,565	60,449	67,533	70,020	75,333
EBIT ¹	34,927	32,369	35,428	41,000	41,600	45,580	48,667	51,525
Net income ¹	23,744	16,778	22,977	25,019	27,866	29,320	31,400	33,075
Net Debt ¹	-30,691	-29,765	-27,892	-51,573	-43,083	-44,933	-58,367	-70,333
Reference price ²	2,704.00	2,258.00	3,224.00	2,689.00	3,610.00	4,136.00	4,136.00	4,136.00
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	13.96x	0.8x	5.27x	2.95%	2.45B
AIR LIQUIDE	28.21x	4.34x	13.99x	2.04%	127B
NAN YA PLASTICS CORPORATION	17.96x	5.29x	36.51x	2.2%	48.25B
SABIC	52.89x	1.41x	8.94x	5.94%	42.27B
WANHUA CHEMICAL GROUP CO., LTD.	12.81x	1.23x	7.02x	2.39%	34.89B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.98x	3.22x	7.98x	4.03%	26.08B
LYONDELLBASELL INDUSTRIES N.V.	6.64x	0.86x	5.72x	4.47%	19.92B
ZANGGE MINING COMPANY LIMITED	16.37x	-	-	-	18.4B
SOLAR INDUSTRIES INDIA LIMITED	69.2x	12.3x	45.58x	0.08%	17.4B
RESONAC HOLDINGS CORPORATION	28.86x	2.48x	14.04x	0.43%	17.62B
Average	25.79x	3.55x	16.12x	2.72%	35.4B
Weighted average by Cap.	27.09x	3.78x	16.48x	2.71%