|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,399.00 JPY | +1.15% |
|
+4.74% | -17.16% |
| 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 | 5,768,268 | - | - |
| Change | - | -3.19% | 115.58% | 43.13% | 21.9% | 12.9% | - | - |
| Enterprise Value (EV) 1 | 1,552,201 | 1,484,571 | 2,984,791 | 4,273,109 | 4,939,589 | 5,464,116 | 5,335,710 | 5,047,181 |
| Change | - | -4.36% | 101.05% | 43.16% | 15.6% | 10.62% | -2.35% | -5.41% |
| P/E | 9.93x | 12x | 19.6x | 23.9x | 19x | 20.2x | 17.7x | 15.9x |
| PBR | 0.93x | 0.84x | 1.53x | 2.15x | 2.32x | 2.39x | 2.18x | 1.94x |
| PEG | - | -0.7x | 0.6x | 1.4x | 0.3x | 3.18x | 1.3x | 1.5x |
| Capitalization / Revenue | 0.47x | 0.41x | 0.84x | 1.22x | 1.43x | 1.57x | 1.49x | 1.44x |
| EV / Revenue | 0.51x | 0.45x | 0.86x | 1.25x | 1.38x | 1.48x | 1.38x | 1.26x |
| EV / EBITDA | 4.96x | 4.2x | 7.94x | 9.68x | 9.6x | 9.47x | 8.42x | 7.46x |
| EV / EBIT | 11.7x | 8.71x | 15.9x | 16.7x | 13.7x | 13x | 11.2x | 9.66x |
| EV / FCF | 18.4x | 14.5x | 17.1x | 20x | 12.2x | 18.1x | 17x | 14.4x |
| FCF Yield | 5.42% | 6.91% | 5.85% | 4.99% | 8.19% | 5.54% | 5.88% | 6.93% |
| 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% | 0.98% | 1.1% | 1.21% |
| 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 | 4,349.00 | 4,349.00 | 4,349.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.15x | 1.48x | 9.46x | 0.98% | 35.62B | |
| 29.68x | 4.73x | 16.51x | 2.2% | 288B | |
| -92.02x | 14.54x | 84.19x | -.--% | 91.07B | |
| 10.56x | 1.16x | 6.08x | 4.57% | 86.98B | |
| 13.49x | 2.45x | 9.1x | 6.14% | 79.91B | |
| 19.36x | 5.09x | 12.56x | 2.94% | 58.01B | |
| 13.92x | 2.03x | 8.51x | 5.59% | 45.7B | |
| 19.35x | 1.55x | 9.76x | 1.48% | 36.35B | |
| 15.91x | 2.04x | 9.47x | 5.43% | 33.3B | |
| 19.71x | 2.29x | 14.9x | 3.05% | 26.79B | |
| Average | 7.01x | 3.74x | 18.05x | 3.24% | 78.15B | |
| Weighted average by Cap. | 8.18x | 4.62x | 20.73x | 2.94% |
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
