Valuation IDEC Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 04/09/2026 BST			5-day change	1st Jan Change
3,630.00 ^JPY	-0.27%		+3.71%	+24.32%

08-06	IDEC Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-19	Idec Corporation Announces Retirement of Mikio Funaki as Representative Director, Effective July 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	74,634	100,287	79,439	72,000	87,463	107,593	-	-
Change	-	34.37%	-20.79%	-9.36%	21.48%	23.02%	-	-
Enterprise Value (EV)	82,225	107,366	87,051	77,332	96,654	107,593	107,593	107,593
Change	-	30.58%	-18.92%	-11.17%	24.99%	11.32%	0%	0%
P/E	9.74x	9.86x	18x	40.5x	22.6x	12.2x	12x	11.1x
PBR	1.53x	1.72x	1.21x	1.14x	1.26x	-	-	-
PEG	-	0.3x	-0.3x	-0.7x	0x	0x	10.54x	1.32x
Capitalization / Revenue	1.05x	1.2x	1.09x	1.07x	1.2x	1.2x	1.08x	1.1x
EV / Revenue	0x	0x	0x	0x	0x	1.2x	1.08x	1.1x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.78x	8.28x	7.52x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	100	130	130	130	130	130	135	150
Rate of return	3.89%	3.78%	4.81%	5.32%	4.39%	3.58%	3.72%	4.13%
EPS ²	264.1	348.4	150.1	60.36	131.2	298.6	302	327.3
Distribution rate	37.9%	37.3%	86.6%	215%	99.1%	43.5%	44.7%	45.8%
Net sales ¹	70,789	83,869	72,711	67,380	72,967	89,400	99,400	98,000
EBITDA	13,833	18,491	10,193	8,732	-	-	-	-
EBIT ¹	9,672	14,060	6,276	3,652	6,118	11,000	13,000	14,300
Net income ¹	7,896	10,144	4,407	1,778	3,873	8,850	8,950	9,700
Net Debt	7,591	7,079	7,612	5,332	9,191	-	-	-
Reference price ²	2,573.00	3,435.00	2,701.00	2,442.00	2,962.00	3,630.00	3,630.00	3,630.00
Nbr of stocks (in thousands)	29,007	29,196	29,411	29,484	29,528	29,640	-	-
Announcement Date	13/05/22	12/05/23	10/05/24	15/05/25	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.($)
IDEC CORPORATION	12.16x	-	-	3.58%	689M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.93x	2.19x	9.84x	3.02%	245B
SIEMENS AG	25.35x	2.99x	16.3x	2.06%	243B
SCHNEIDER ELECTRIC SE	30.43x	3.91x	18.02x	1.61%	188B
EATON CORPORATION PLC	36.49x	5.42x	23.06x	1.04%	160B
DELTA ELECTRONICS, INC.	44.43x	5.97x	26.61x	1.12%	150B
VERTIV HOLDINGS CO.	46.43x	7.64x	30.72x	0.09%	108B
DELTA ELECTRONICS (THAILAND)	91.1x	11.47x	65.11x	0.35%	97.1B
EMERSON ELECTRIC CO.	31.27x	5.06x	17.61x	1.45%	85.24B
AMETEK, INC.	32.42x	6.93x	21.81x	0.57%	54.5B
Average	36.70x	5.73x	25.45x	1.49%	133.15B
Weighted average by Cap.	35.17x	4.89x	22.37x	1.56%