Valuation NEC Corporation OTC Markets

Stocks

Market Closed - OTC Markets 20:24:15 14/08/2026 BST			5-day change	1st Jan Change
16.33 ^USD	+14.60%		-2.51%	-0.91%

03:18am	Japanese shares trade mostly lower on weak GDP data, surge in JGB yields	RE
08-04	Assist Group Srl along with other buyers entered into an agreement to acquire Overseas network equipment resale business from NEC Corporation.	CI

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	6,854,536	-	-
Change	-	-3.19%	115.58%	43.13%	21.9%	34.16%	-	-
Enterprise Value (EV) ¹	1,552,201	1,484,571	2,984,791	4,273,109	4,939,589	6,552,920	6,278,548	6,129,562
Change	-	-4.36%	101.05%	43.16%	15.6%	32.66%	-4.19%	-2.37%
P/E	9.93x	12x	19.6x	23.9x	19x	22.9x	20.4x	18.4x
PBR	0.93x	0.84x	1.53x	2.15x	2.32x	2.8x	2.56x	2.28x
PEG	-	-0.7x	0.6x	1.4x	0.3x	2x	1.7x	1.7x
Capitalization / Revenue	0.47x	0.41x	0.84x	1.22x	1.43x	1.83x	1.75x	1.69x
EV / Revenue	0.51x	0.45x	0.86x	1.25x	1.38x	1.75x	1.6x	1.51x
EV / EBITDA	4.96x	4.2x	7.94x	9.68x	9.6x	11.1x	9.6x	8.78x
EV / EBIT	11.7x	8.71x	15.9x	16.7x	13.7x	15.2x	12.8x	11.5x
EV / FCF	18.4x	14.5x	17.1x	20x	12.2x	25x	19.5x	17.1x
FCF Yield	5.42%	6.91%	5.85%	4.99%	8.19%	4%	5.13%	5.86%
Dividend per Share ²	20	22	24	28	38	42.86	48.05	53.65
Rate of return	1.94%	2.16%	1.09%	0.89%	0.99%	0.83%	0.93%	1.04%
EPS ²	103.7	84.9	112.2	131.5	203	226	253	281
Distribution rate	19.3%	25.9%	21.4%	21.3%	18.7%	19%	19%	19.1%
Net sales ¹	3,014,095	3,313,018	3,477,262	3,423,400	3,582,733	3,742,857	3,912,906	4,062,927
EBITDA ¹	313,064	353,745	375,712	441,600	514,415	590,990	654,261	697,928
EBIT ¹	132,525	170,447	188,012	256,500	359,913	431,164	488,701	535,007
Net income ¹	141,277	114,500	149,521	175,183	270,228	301,517	336,636	373,010
Net Debt ¹	149,044	126,187	56,425	81,744	-169,819	-301,616	-575,989	-724,975
Reference price ²	1,030.00	1,020.00	2,198.00	3,145.00	3,846.00	5,168.00	5,168.00	5,168.00
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

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	23.25x	3.75x	13.1x	2.88%	221B
SNOWFLAKE INC.	-115.3x	18.35x	105.96x	-.--%	114B
ACCENTURE PLC	13.11x	1.45x	7.6x	3.65%	108B
TATA CONSULTANCY SERVICES LTD.	15.29x	2.8x	10.56x	5.37%	89.33B
RELX PLC	19.78x	5.21x	12.81x	2.88%	59.78B
INFOSYS LIMITED	15.31x	2.24x	9.49x	5.1%	49.52B
NEC CORPORATION	22.87x	1.75x	11.09x	0.83%	43.08B
FUJITSU LIMITED	21.64x	1.77x	10.98x	1.35%	41.87B
HCL TECHNOLOGIES LIMITED	18.53x	2.38x	11.3x	4.67%	38.48B
Average	3.83x	4.41x	21.43x	2.97%	85.01B
Weighted average by Cap.	-0.89x	5.22x	25.29x	2.89%