Valuation NEC Corporation Deutsche Boerse AG

Stocks

NEC1

JP3733000008

IT Services & Consulting

Real-time Estimate Tradegate 16:53:00 10/09/2026 BST			5-day change	1st Jan Change
25.14 ^EUR	+2.05%		-2.25%	-11.62%

09-08	China doubles down on telecom infrastructure	FW
09-07	Japanese Stocks Rise on Positive US Jobs Data; Oil Gains	MT

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	6,083,932	-	-
Change	-	-3.19%	115.58%	43.13%	21.9%	19.07%	-	-
Enterprise Value (EV) ¹	1,552,201	1,484,571	2,984,791	4,273,109	4,939,589	5,823,085	5,613,125	5,403,890
Change	-	-4.36%	101.05%	43.16%	15.6%	17.89%	-3.61%	-3.73%
P/E	9.93x	12x	19.6x	23.9x	19x	20.2x	17.7x	16x
PBR	0.93x	0.84x	1.53x	2.15x	2.32x	2.5x	2.28x	2.03x
PEG	-	-0.7x	0.6x	1.4x	0.3x	1.7x	1.3x	1.4x
Capitalization / Revenue	0.47x	0.41x	0.84x	1.22x	1.43x	1.59x	1.52x	1.46x
EV / Revenue	0.51x	0.45x	0.86x	1.25x	1.38x	1.52x	1.4x	1.3x
EV / EBITDA	4.96x	4.2x	7.94x	9.68x	9.6x	9.78x	8.43x	7.57x
EV / EBIT	11.7x	8.71x	15.9x	16.7x	13.7x	13.4x	11.2x	9.81x
EV / FCF	18.4x	14.5x	17.1x	20x	12.2x	27x	17.7x	15.7x
FCF Yield	5.42%	6.91%	5.85%	4.99%	8.19%	3.71%	5.64%	6.38%
Dividend per Share ²	20	22	24	28	38	43.03	48.55	54.38
Rate of return	1.94%	2.16%	1.09%	0.89%	0.99%	0.94%	1.06%	1.19%
EPS ²	103.7	84.9	112.2	131.5	203	227.2	258.8	287.4
Distribution rate	19.3%	25.9%	21.4%	21.3%	18.7%	18.9%	18.8%	18.9%
Net sales ¹	3,014,095	3,313,018	3,477,262	3,423,400	3,582,733	3,818,478	4,006,488	4,168,550
EBITDA ¹	313,064	353,745	375,712	441,600	514,415	595,656	666,111	714,043
EBIT ¹	132,525	170,447	188,012	256,500	359,913	435,628	502,247	550,941
Net income ¹	141,277	114,500	149,521	175,183	270,228	303,140	344,282	381,480
Net Debt ¹	149,044	126,187	56,425	81,744	-169,819	-260,847	-470,806	-680,041
Reference price ²	1,030.00	1,020.00	2,198.00	3,145.00	3,846.00	4,587.00	4,587.00	4,587.00
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	23.56x	3.83x	13.37x	2.82%	226B
SNOWFLAKE INC.	-129.34x	18.11x	98.55x	-.--%	117B
ACCENTURE PLC	13.06x	1.44x	7.55x	3.67%	108B
TATA CONSULTANCY SERVICES LTD.	14.29x	2.61x	9.84x	5.75%	83.95B
RELX PLC	19.69x	5.19x	12.76x	2.89%	59.51B
INFOSYS LIMITED	13.57x	1.96x	8.31x	5.74%	44.05B
FUJITSU LIMITED	21.08x	1.72x	10.71x	1.39%	42.3B
NEC CORPORATION	19.82x	1.5x	9.59x	0.96%	38.89B
HCL TECHNOLOGIES LIMITED	16.98x	2.13x	10.12x	5.15%	34.97B
Average	1.41x	4.28x	20.09x	3.15%	83.79B
Weighted average by Cap.	-4.18x	5.24x	24.50x	2.94%