Valuation Nidec Corporation OTC Markets

Stocks

NJDCY

US6540901096

Electrical Components & Equipment

Delayed OTC Markets 17:16:27 17/09/2026 BST			5-day change	1st Jan Change
4.360 ^USD	+5.06%		+0.23%	+31.33%

09-14	Nidec to Close Cambodia Motor Parts Operation	MT
09-10	Nidec Receives Notification of Derivative Action Filed Against Former Board Members	MT

Company Valuation: Nidec Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,869,322	5,656,393	3,929,237	3,522,295	2,861,883	3,122,548	-	-
Change	-	-28.12%	-30.53%	-10.36%	-18.75%	9.11%	-	-
Enterprise Value (EV) ¹	8,181,271	6,052,448	4,448,488	3,906,189	3,251,690	3,399,239	3,260,783	3,086,055
Change	-	-26.02%	-26.5%	-12.19%	-16.76%	4.54%	-4.07%	-5.36%
P/E	64.5x	41.6x	87.5x	28.1x	17.1x	20.6x	16.6x	14.6x
PBR	7.18x	4.37x	2.9x	2.16x	1.66x	1.71x	1.56x	1.43x
PEG	-	3.3x	-1.3x	0x	0.5x	-2.17x	0.7x	1.1x
Capitalization / Revenue	4.86x	2.95x	1.75x	1.5x	1.1x	1.18x	1.15x	1.1x
EV / Revenue	5.06x	3.16x	1.98x	1.66x	1.25x	1.29x	1.2x	1.08x
EV / EBITDA	32.1x	21.9x	20.3x	13.3x	8.6x	10.1x	8.17x	7.29x
EV / EBIT	51.1x	35.3x	44.4x	23.9x	13.5x	24.7x	13.1x	11x
EV / FCF	69x	-344x	-207x	23.3x	23.7x	29.6x	19x	16.1x
FCF Yield	1.45%	-0.29%	-0.48%	4.3%	4.22%	3.37%	5.26%	6.21%
Dividend per Share ²	30	32.5	35	37.5	40	43.12	46.5	56.25
Rate of return	0.45%	0.67%	1.02%	1.22%	1.61%	1.58%	1.71%	2.06%
EPS ²	104.1	117.2	39.1	109.1	146	132.1	163.7	186.2
Distribution rate	28.8%	27.7%	89.5%	34.4%	27.4%	32.6%	28.4%	30.2%
Net sales ¹	1,618,064	1,918,174	2,242,824	2,348,202	2,607,100	2,639,107	2,725,846	2,849,405
EBITDA ¹	255,011	276,411	219,550	294,696	378,268	335,142	398,964	423,250
EBIT ¹	160,011	171,487	100,081	163,106	240,200	137,610	249,498	281,415
Net income ¹	121,977	136,870	45,003	125,387	167,700	150,891	187,008	212,054
Net Debt ¹	311,949	396,055	519,251	383,894	389,807	276,691	138,235	-36,493
Reference price ²	6,717.50	4,874.00	3,422.50	3,065.00	2,492.00	2,724.00	2,724.00	2,724.00
Nbr of stocks (in thousands)	1,171,466	1,160,524	1,148,061	1,149,199	1,148,428	1,146,310	-	-
Announcement Date	22/04/21	21/04/22	24/04/23	23/04/24	24/04/25	-	-	-

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.($)
SIEMENS AG	23.98x	2.88x	15.77x	2.16%	231B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.74x	1.84x	8.33x	3.48%	213B
SCHNEIDER ELECTRIC SE	29.38x	3.78x	17.45x	1.66%	181B
EATON CORPORATION PLC	35.24x	5.29x	22.27x	1.11%	155B
DELTA ELECTRONICS, INC.	41.73x	5.59x	25.05x	1.19%	140B
VERTIV HOLDINGS CO.	39.63x	6.51x	26.18x	0.1%	92.17B
DELTA ELECTRONICS (THAILAND)	82.97x	10.43x	59.21x	0.38%	87.42B
EMERSON ELECTRIC CO.	29.84x	4.86x	16.91x	1.51%	81.34B
AMETEK, INC.	31.66x	6.87x	21.58x	0.59%	53.23B
Average	36.57x	5.34x	23.64x	1.35%	137.12B
Weighted average by Cap.	32.66x	4.55x	20.78x	1.68%