|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,168.00 JPY | -0.76% |
|
+9.83% | -21.51% |
| 07-02 | Lightstorm, Singtel, Microsoft to Launch India-Southeast Asia Submarine Cable | MT |
| 07-02 | Japan's Nikkei falls as AI-related shares track US peers lower | RE |
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 | 5,528,200 | - | - |
| Change | - | -3.19% | 115.58% | 43.13% | 21.9% | 8.2% | - | - |
| Enterprise Value (EV) 1 | 1,552,201 | 1,484,571 | 2,984,791 | 4,273,109 | 4,939,589 | 5,224,047 | 5,095,642 | 4,807,113 |
| Change | - | -4.36% | 101.05% | 43.16% | 15.6% | 5.76% | -2.46% | -5.66% |
| P/E | 9.93x | 12x | 19.6x | 23.9x | 19x | 19.3x | 16.9x | 15.3x |
| PBR | 0.93x | 0.84x | 1.53x | 2.15x | 2.32x | 2.29x | 2.09x | 1.86x |
| PEG | - | -0.7x | 0.6x | 1.4x | 0.3x | 3.04x | 1.2x | 1.4x |
| Capitalization / Revenue | 0.47x | 0.41x | 0.84x | 1.22x | 1.43x | 1.5x | 1.43x | 1.38x |
| EV / Revenue | 0.51x | 0.45x | 0.86x | 1.25x | 1.38x | 1.42x | 1.32x | 1.2x |
| EV / EBITDA | 4.96x | 4.2x | 7.94x | 9.68x | 9.6x | 9.05x | 8.04x | 7.11x |
| EV / EBIT | 11.7x | 8.71x | 15.9x | 16.7x | 13.7x | 12.4x | 10.7x | 9.2x |
| EV / FCF | 18.4x | 14.5x | 17.1x | 20x | 12.2x | 17.3x | 16.2x | 13.7x |
| FCF Yield | 5.42% | 6.91% | 5.85% | 4.99% | 8.19% | 5.79% | 6.16% | 7.27% |
| Dividend per Share 2 | 20 | 22 | 24 | 28 | 38 | 42.74 | 47.71 | 52.77 |
| Rate of return | 1.94% | 2.16% | 1.09% | 0.89% | 0.99% | 1.03% | 1.14% | 1.27% |
| EPS 2 | 103.7 | 84.9 | 112.2 | 131.5 | 203 | 215.8 | 246 | 272.9 |
| Distribution rate | 19.3% | 25.9% | 21.4% | 21.3% | 18.7% | 19.8% | 19.4% | 19.3% |
| Net sales 1 | 3,014,095 | 3,313,018 | 3,477,262 | 3,423,400 | 3,582,733 | 3,679,544 | 3,866,068 | 4,003,390 |
| EBITDA 1 | 313,064 | 353,745 | 375,712 | 441,600 | 514,415 | 577,188 | 633,599 | 676,402 |
| EBIT 1 | 132,525 | 170,447 | 188,012 | 256,500 | 359,913 | 420,660 | 476,587 | 522,308 |
| Net income 1 | 141,277 | 114,500 | 149,521 | 175,183 | 270,228 | 287,698 | 327,179 | 361,140 |
| Net Debt 1 | 149,044 | 126,187 | 56,425 | 81,744 | -169,819 | -304,152 | -432,558 | -721,087 |
| Reference price 2 | 1,030.00 | 1,020.00 | 2,198.00 | 3,145.00 | 3,846.00 | 4,168.00 | 4,168.00 | 4,168.00 |
| Nbr of stocks (in thousands) | 1,362,288 | 1,331,749 | 1,332,286 | 1,332,707 | 1,328,499 | 1,326,344 | - | - |
| 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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.31x | 1.42x | 9.05x | 1.03% | 34.28B | |
| 28.15x | 4.51x | 15.75x | 2.33% | 272B | |
| -91.12x | 14.39x | 83.34x | -.--% | 90.17B | |
| 10.21x | 1.12x | 5.88x | 4.73% | 84.05B | |
| 13.47x | 2.45x | 9.09x | 6.14% | 79.55B | |
| 18.39x | 4.85x | 11.97x | 3.1% | 54.92B | |
| 13.54x | 1.98x | 8.33x | 5.73% | 44.51B | |
| 13.19x | 1.51x | 10.36x | 1.22% | 35.78B | |
| 15.52x | 1.98x | 9.21x | 5.57% | 32.37B | |
| 19.8x | 2.3x | 14.97x | 3.03% | 26.93B | |
| Average | 6.05x | 3.65x | 17.79x | 3.29% | 75.47B | |
| Weighted average by Cap. | 6.83x | 4.50x | 20.44x | 3.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6701 Stock
- Valuation NEC Corporation
Select your edition
All financial news and data tailored to specific country editions
