Valuation NEC Corporation Deutsche Boerse AG

Stocks

NEC1

JP3733000008

IT Services & Consulting

Market Closed - Deutsche Boerse AG Other stock markets 07:01:53 19/06/2026 BST			5-day change	1st Jan Change
20.00 ^EUR	-7.06%		-6.63%	-29.97%

06-14	UK, Japan agree tech partnership and vow fighter jet progress	RE
06-03	Intermedia Intelligent Communications, Kddi Corporation, and Nec Corporation Launch Cloud Calling for Univerge Blue	CI

Company Valuation: NEC Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,776,673	1,403,157	1,358,384	2,928,366	4,191,365	4,981,748	-	-
Change	-	-21.02%	-3.19%	115.58%	43.13%	18.86%	-	-
Enterprise Value (EV) ¹	1,956,184	1,552,201	1,484,571	2,984,791	4,273,109	4,867,121	4,677,596	4,549,190
Change	-	-20.65%	-4.36%	101.05%	43.16%	13.9%	-3.89%	-2.75%
P/E	11.7x	9.93x	12x	19.6x	23.9x	19x	17.4x	15.3x
PBR	1.36x	0.93x	0.84x	1.53x	2.15x	2.32x	2.06x	1.88x
PEG	-	-1.43x	-0.7x	0.6x	1.4x	0.3x	1.1x	1.1x
Capitalization / Revenue	0.59x	0.47x	0.41x	0.84x	1.22x	1.43x	1.35x	1.28x
EV / Revenue	0.65x	0.51x	0.45x	0.86x	1.25x	1.36x	1.27x	1.17x
EV / EBITDA	6.09x	4.96x	4.2x	7.94x	9.68x	9.71x	8.11x	7.21x
EV / EBIT	12.7x	11.7x	8.71x	15.9x	16.7x	14.1x	11.1x	9.58x
EV / FCF	12.8x	18.4x	14.5x	17.1x	20x	26.5x	15.1x	14.3x
FCF Yield	7.79%	5.42%	6.91%	5.85%	4.99%	7.92%	6.61%	6.99%
Dividend per Share ²	18	20	22	24	28	38	42.54	48.54
Rate of return	1.38%	1.94%	2.16%	1.09%	0.89%	0.99%	1.13%	1.29%
EPS ²	111.4	103.7	84.9	112.2	131.5	203	215.8	245
Distribution rate	16.2%	19.3%	25.9%	21.4%	21.3%	18.7%	19.7%	19.8%
Net sales ¹	2,994,023	3,014,095	3,313,018	3,477,262	3,423,400	3,582,733	3,694,169	3,878,251
EBITDA ¹	321,372	313,064	353,745	375,712	441,600	514,415	576,961	631,108
EBIT ¹	153,759	132,525	170,447	188,012	256,500	359,913	420,490	474,719
Net income ¹	149,606	141,277	114,500	149,521	175,183	270,228	287,586	325,911
Net Debt ¹	179,511	149,044	126,187	56,425	81,744	-114,627	-304,152	-432,558
Reference price ²	1,304.00	1,030.00	1,020.00	2,198.00	3,145.00	3,756.00	3,756.00	3,756.00
Nbr of stocks (in thousands)	1,362,479	1,362,288	1,331,749	1,332,286	1,332,707	1,326,344	-	-
Announcement Date	12/05/21	28/04/22	28/04/23	26/04/24	28/04/25	28/04/26	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

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	24.22x	3.98x	13.91x	2.71%	234B
TATA CONSULTANCY SERVICES LTD.	14.13x	2.59x	9.53x	5.87%	84.58B
SNOWFLAKE INC.	-81.36x	12.81x	74.17x	-.--%	80.51B
ACCENTURE PLC	9.48x	0.98x	5.18x	5.09%	78.57B
RELX PLC	18.46x	4.87x	12.04x	3.08%	54.76B
INFOSYS LIMITED	14.64x	2.15x	9x	5.29%	48.42B
FUJITSU LIMITED	13.26x	1.52x	10.42x	1.22%	36.03B
HCL TECHNOLOGIES LIMITED	15.83x	2.01x	9.48x	5.46%	33.35B
NARI TECHNOLOGY CO., LTD.	19.89x	2.3x	14.97x	3.02%	27.24B
Average	5.39x	3.69x	17.63x	3.53%	75.29B
Weighted average by Cap.	6.39x	4.15x	18.65x	3.34%