|
Market Closed -
Japan Exchange
07:30:00 07/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 5,780.00 JPY | +0.52% |
|
-0.34% | +3.03% |
| 10-01 | Tranche Update on EXEDY Corporation's Equity Buyback Plan announced on April 27, 2026. | CI |
| 09-24 | Exedy to Invest 1.7 Billion Yen in US-Based Fund | MT |
Company Valuation: EXEDY Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 73,912 | 85,128 | 143,716 | 161,043 | 202,098 | 207,848 | - | - |
| Change | - | 15.17% | 68.82% | 12.06% | 25.49% | 2.85% | - | - |
| Enterprise Value (EV) 1 | 54,445 | 59,241 | 101,756 | 149,175 | 182,183 | 188,196 | 178,501 | 169,397 |
| Change | - | 8.81% | 71.77% | 46.6% | 22.13% | 3.3% | -5.15% | -5.1% |
| P/E | 5.92x | 18.5x | -14.3x | 14.4x | 14.8x | 12.5x | 11.6x | 12.2x |
| PBR | 0.33x | 0.38x | 0.66x | 0.89x | 1.05x | 1.49x | 1.47x | 1.44x |
| PEG | - | -0.3x | 0x | -0x | 0.6x | 0.5x | 1.49x | -2.53x |
| Capitalization / Revenue | 0.28x | 0.3x | 0.47x | 0.52x | 0.66x | 0.67x | 0.66x | 0.67x |
| EV / Revenue | 0.21x | 0.21x | 0.33x | 0.48x | 0.6x | 0.61x | 0.57x | 0.54x |
| EV / EBITDA | 1.44x | 2.07x | 26.6x | 4.12x | 5.1x | 5.13x | 4.61x | 4.31x |
| EV / EBIT | 2.97x | 6.76x | -6.59x | 6.83x | 8.2x | 7.75x | 7.02x | 6.78x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 90 | 90 | 120 | 250 | 300 | 350 | 370 | 390 |
| Rate of return | 5.71% | 4.96% | 3.92% | 5.69% | 5.42% | 6.06% | 6.4% | 6.75% |
| EPS 2 | 265.9 | 97.78 | -213.4 | 304.1 | 374.3 | 461.5 | 497.4 | 473.5 |
| Distribution rate | 33.8% | 92% | -56.2% | 82.2% | 80.1% | 75.8% | 74.4% | 82.4% |
| Net sales 1 | 261,095 | 285,639 | 308,338 | 309,564 | 303,933 | 307,990 | 312,602 | 312,000 |
| EBITDA 1 | 37,791 | 28,683 | 3,831 | 36,190 | 35,699 | 36,700 | 38,700 | 39,300 |
| EBIT 1 | 18,328 | 8,760 | -15,438 | 21,845 | 22,230 | 24,283 | 25,418 | 25,000 |
| Net income 1 | 12,477 | 4,591 | -10,023 | 12,744 | 13,680 | 16,098 | 16,893 | 16,599 |
| Net Debt 1 | -19,467 | -25,887 | -41,960 | -11,868 | -19,915 | -19,653 | -29,347 | -38,451 |
| Reference price 2 | 1,575.00 | 1,813.00 | 3,060.00 | 4,390.00 | 5,530.00 | 5,780.00 | 5,780.00 | 5,780.00 |
| Nbr of stocks (in thousands) | 46,929 | 46,954 | 46,966 | 36,684 | 36,546 | 35,960 | - | - |
| Announcement Date | 29/04/22 | 28/04/23 | 25/04/24 | 24/04/25 | 27/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.46x | 0.61x | 5.1x | 6.09% | 1.31B | |
| 18.72x | 2.05x | 11.24x | 1.56% | 73.69B | |
| 21.93x | 1.49x | 11.51x | 1.69% | 50.03B | |
| 14.82x | 0.65x | 4.74x | 3.89% | 32.37B | |
| 11.85x | 0.56x | 4.92x | 3.96% | 29.39B | |
| 8.19x | 0.48x | 6.21x | 1.84% | 25.11B | |
| 14.38x | 2.6x | 8.93x | 4.24% | 20.18B | |
| 19.88x | 0.87x | 10.49x | 3.33% | 17.56B | |
| 10.53x | 0.49x | 4.82x | 3.02% | 17.42B | |
| 29.72x | 1.17x | 12.43x | 0.62% | 17.49B | |
| Average | 16.25x | 1.10x | 8.04x | 3.02% | 28.46B | |
| Weighted average by Cap. | 17.11x | 1.31x | 8.89x | 2.47% |
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
- 7278 Stock
- Valuation EXEDY Corporation
Select your edition
All financial news and data tailored to specific country editions
