Valuation NEC Corporation OTC Markets

Stocks

NECPY

US6290504025

IT Services & Consulting

Market Closed - OTC Markets 20:40:56 25/09/2026 BST			5-day change	1st Jan Change
13.37 ^USD	-2.48%		-17.16%	-18.87%

09-23	NEC, Sumitomo Electric Partner on Meta's Petabit Transoceanic Subsea Cable	MT
09-16	Nippon Investment Company completed the acquisition of 45.72% stake in CE Holdings Co.,Ltd. from NEC Corporation, Uh Partners 2 Fund L.P., Uh Partners 3 Fund L.P., Hikari Tsushin, Inc. and SIL Investment Limited Partnership for ¥12.6 billion.	CI

Company Valuation: NEC Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,403,157	1,358,384	2,928,366	4,191,365	5,109,408	6,386,338	-	-
Change	-	-3.19%	115.58%	43.13%	21.9%	24.99%	-	-
Enterprise Value (EV) ¹	1,552,201	1,484,571	2,984,791	4,273,109	4,939,589	6,125,491	5,915,531	5,753,221
Change	-	-4.36%	101.05%	43.16%	15.6%	24.01%	-3.43%	-2.74%
P/E	9.93x	12x	19.6x	23.9x	19x	20.9x	18.4x	16.4x
PBR	0.93x	0.84x	1.53x	2.15x	2.32x	2.62x	2.38x	2.12x
PEG	-	-0.7x	0.6x	1.4x	0.3x	1.5x	1.3x	1.4x
Capitalization / Revenue	0.47x	0.41x	0.84x	1.22x	1.43x	1.66x	1.58x	1.51x
EV / Revenue	0.51x	0.45x	0.86x	1.25x	1.38x	1.59x	1.47x	1.36x
EV / EBITDA	4.96x	4.2x	7.94x	9.68x	9.6x	10.1x	8.77x	7.9x
EV / EBIT	11.7x	8.71x	15.9x	16.7x	13.7x	13.8x	11.6x	10.2x
EV / FCF	18.4x	14.5x	17.1x	20x	12.2x	28.4x	18.7x	16.7x
FCF Yield	5.42%	6.91%	5.85%	4.99%	8.19%	3.52%	5.35%	6%
Dividend per Share ²	20	22	24	28	38	43.01	48.55	54.38
Rate of return	1.94%	2.16%	1.09%	0.89%	0.99%	0.89%	1.01%	1.13%
EPS ²	103.7	84.9	112.2	131.5	203	230.4	262	293.2
Distribution rate	19.3%	25.9%	21.4%	21.3%	18.7%	18.7%	18.5%	18.5%
Net sales ¹	3,014,095	3,313,018	3,477,262	3,423,400	3,582,733	3,841,862	4,034,881	4,218,311
EBITDA ¹	313,064	353,745	375,712	441,600	514,415	605,013	674,417	728,125
EBIT ¹	132,525	170,447	188,012	256,500	359,913	445,471	509,777	564,483
Net income ¹	141,277	114,500	149,521	175,183	270,228	305,182	351,171	392,239
Net Debt ¹	149,044	126,187	56,425	81,744	-169,819	-260,847	-470,806	-633,117
Reference price ²	1,030.00	1,020.00	2,198.00	3,145.00	3,846.00	4,815.00	4,815.00	4,815.00
Nbr of stocks (in thousands)	1,362,288	1,331,749	1,332,286	1,332,707	1,328,499	1,326,342	-	-
Announcement Date	28/04/22	28/04/23	26/04/24	28/04/25	28/04/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

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.($)
IBM	22.15x	3.63x	12.69x	3%	212B
SNOWFLAKE INC.	-131.72x	18.37x	101.87x	-.--%	118B
ACCENTURE PLC	13.08x	1.46x	7.67x	3.67%	108B
TATA CONSULTANCY SERVICES LTD.	13.48x	2.45x	9.24x	6.1%	78.59B
RELX PLC	19.72x	5.2x	12.78x	2.88%	58.2B
FUJITSU LIMITED	22.67x	1.87x	11.67x	1.29%	44.4B
INFOSYS LIMITED	13.12x	1.89x	8x	5.94%	42.26B
NEC CORPORATION	20.9x	1.59x	10.12x	0.89%	40.58B
HCL TECHNOLOGIES LIMITED	17.14x	2.21x	10.28x	5.04%	35.52B
Average	1.17x	4.30x	20.48x	3.2%	82.02B
Weighted average by Cap.	-5.77x	5.29x	25.32x	2.98%