|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,339.00 JPY | +0.14% |
|
+4.10% | -18.29% |
| 07-10 | NEC Revises Segment Reporting, Shifts to Non-GAAP Profit Disclosure | MT |
| 07-02 | Lightstorm, Singtel, Microsoft to Launch India-Southeast Asia Submarine Cable | 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 | 5,755,005 | - | - |
| Change | - | -3.19% | 115.58% | 43.13% | 21.9% | 12.64% | - | - |
| Enterprise Value (EV) 1 | 1,552,201 | 1,484,571 | 2,984,791 | 4,273,109 | 4,939,589 | 5,450,852 | 5,322,447 | 5,033,918 |
| Change | - | -4.36% | 101.05% | 43.16% | 15.6% | 10.35% | -2.36% | -5.42% |
| P/E | 9.93x | 12x | 19.6x | 23.9x | 19x | 20x | 17.5x | 15.8x |
| PBR | 0.93x | 0.84x | 1.53x | 2.15x | 2.32x | 2.37x | 2.16x | 1.93x |
| PEG | - | -0.7x | 0.6x | 1.4x | 0.3x | 2.96x | 1.2x | 1.4x |
| Capitalization / Revenue | 0.47x | 0.41x | 0.84x | 1.22x | 1.43x | 1.56x | 1.49x | 1.43x |
| EV / Revenue | 0.51x | 0.45x | 0.86x | 1.25x | 1.38x | 1.48x | 1.37x | 1.25x |
| EV / EBITDA | 4.96x | 4.2x | 7.94x | 9.68x | 9.6x | 9.4x | 8.24x | 7.3x |
| EV / EBIT | 11.7x | 8.71x | 15.9x | 16.7x | 13.7x | 12.9x | 11.1x | 9.57x |
| EV / FCF | 18.4x | 14.5x | 17.1x | 20x | 12.2x | 18x | 17x | 14.4x |
| FCF Yield | 5.42% | 6.91% | 5.85% | 4.99% | 8.19% | 5.55% | 5.89% | 6.95% |
| Dividend per Share 2 | 20 | 22 | 24 | 28 | 38 | 42.74 | 47.71 | 52.52 |
| Rate of return | 1.94% | 2.16% | 1.09% | 0.89% | 0.99% | 0.99% | 1.1% | 1.21% |
| EPS 2 | 103.7 | 84.9 | 112.2 | 131.5 | 203 | 216.7 | 247.4 | 274.4 |
| Distribution rate | 19.3% | 25.9% | 21.4% | 21.3% | 18.7% | 19.7% | 19.3% | 19.1% |
| Net sales 1 | 3,014,095 | 3,313,018 | 3,477,262 | 3,423,400 | 3,582,733 | 3,681,345 | 3,871,073 | 4,026,472 |
| EBITDA 1 | 313,064 | 353,745 | 375,712 | 441,600 | 514,415 | 579,958 | 645,706 | 689,497 |
| EBIT 1 | 132,525 | 170,447 | 188,012 | 256,500 | 359,913 | 422,007 | 479,978 | 525,847 |
| Net income 1 | 141,277 | 114,500 | 149,521 | 175,183 | 270,228 | 288,853 | 329,142 | 364,182 |
| 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 | 4,333.00 | 4,333.00 | 4,333.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.08x | 1.48x | 9.43x | 0.99% | 35.58B | |
| 27.94x | 4.49x | 15.67x | 2.35% | 270B | |
| -91.57x | 14.47x | 83.76x | -.--% | 90.62B | |
| 10.05x | 1.1x | 5.78x | 4.8% | 82.75B | |
| 13.42x | 2.44x | 9.2x | 6.12% | 78.49B | |
| 19x | 5.01x | 12.36x | 2.99% | 57.15B | |
| 13.87x | 2.02x | 8.47x | 5.61% | 45.32B | |
| 19.09x | 1.53x | 9.63x | 1.5% | 35.95B | |
| 15.86x | 2.03x | 9.43x | 5.45% | 33.03B | |
| Average | 5.30x | 3.84x | 18.19x | 3.31% | 81.02B | |
| Weighted average by Cap. | 6.55x | 4.61x | 20.72x | 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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
