Valuation NEC Corporation

Stocks

6701

JP3733000008

IT Services & Consulting

Market Closed - Japan Exchange Other stock markets 07:30:00 10/07/2026 BST			5-day change	1st Jan Change
4,333.00 ^JPY	-1.21%		+3.96%	-18.40%

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	5,747,046	-	-
Change	-	-3.19%	115.58%	43.13%	21.9%	12.48%	-	-
Enterprise Value (EV) ¹	1,552,201	1,484,571	2,984,791	4,273,109	4,939,589	5,442,894	5,314,489	5,025,960
Change	-	-4.36%	101.05%	43.16%	15.6%	10.19%	-2.36%	-5.43%
P/E	9.93x	12x	19.6x	23.9x	19x	20.1x	17.6x	15.9x
PBR	0.93x	0.84x	1.53x	2.15x	2.32x	2.38x	2.17x	1.93x
PEG	-	-0.7x	0.6x	1.4x	0.3x	3.17x	1.3x	1.5x
Capitalization / Revenue	0.47x	0.41x	0.84x	1.22x	1.43x	1.56x	1.49x	1.44x
EV / Revenue	0.51x	0.45x	0.86x	1.25x	1.38x	1.48x	1.37x	1.26x
EV / EBITDA	4.96x	4.2x	7.94x	9.68x	9.6x	9.43x	8.39x	7.43x
EV / EBIT	11.7x	8.71x	15.9x	16.7x	13.7x	12.9x	11.2x	9.62x
EV / FCF	18.4x	14.5x	17.1x	20x	12.2x	18x	16.9x	14.4x
FCF Yield	5.42%	6.91%	5.85%	4.99%	8.19%	5.56%	5.9%	6.96%
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%	0.99%	1.1%	1.22%
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	4,333.00	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

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.($)
NEC CORPORATION	20.08x	1.48x	9.43x	0.99%	35.58B
IBM	27.94x	4.49x	15.67x	2.35%	270B
SNOWFLAKE INC.	-91.57x	14.47x	83.76x	-.--%	90.62B
ACCENTURE PLC	10.05x	1.1x	5.78x	4.8%	82.75B
TATA CONSULTANCY SERVICES LTD.	13.42x	2.45x	9.24x	6.12%	78.49B
RELX PLC	19x	5.01x	12.36x	2.99%	57.15B
INFOSYS LIMITED	13.87x	2.02x	8.47x	5.61%	45.32B
FUJITSU LIMITED	19.09x	1.53x	9.63x	1.5%	35.95B
HCL TECHNOLOGIES LIMITED	15.86x	2.03x	9.43x	5.45%	33.03B
Average	5.30x	3.84x	18.20x	3.31%	81.02B
Weighted average by Cap.	6.55x	4.61x	20.73x	3.03%