Valuation Nidec Corporation Deutsche Boerse AG

Stocks

NIB

JP3734800000

Electrical Components & Equipment

Market Closed - Deutsche Boerse AG Other stock markets 07:07:52 07/08/2026 BST			5-day change	1st Jan Change
14.62 ^EUR	-1.34%		+5.88%	+27.30%

08-05	Nidec Corporation Delays Earnings Results Release for the First Quarter Ended March 31, 2027	CI
08-04	Nidec Finds No Data Leak in Taiwan Ransomware Probe	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	3,108,792	-	-
Change	-	-28.12%	-30.53%	-10.36%	-18.75%	8.63%	-	-
Enterprise Value (EV) ¹	8,181,271	6,052,448	4,448,488	3,906,189	3,251,690	3,412,340	3,247,027	3,072,299
Change	-	-26.02%	-26.5%	-12.19%	-16.76%	4.94%	-4.84%	-5.38%
P/E	64.5x	41.6x	87.5x	28.1x	17.1x	20.9x	16.5x	14.4x
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	-1.9x	0.6x	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	1.09x
EV / EBITDA	32.1x	21.9x	20.3x	13.3x	8.6x	10.8x	8.29x	7.27x
EV / EBIT	51.1x	35.3x	44.4x	23.9x	13.5x	25.2x	12.9x	10.8x
EV / FCF	69x	-344x	-207x	23.3x	23.7x	29.8x	18.2x	15.6x
FCF Yield	1.45%	-0.29%	-0.48%	4.3%	4.22%	3.36%	5.48%	6.42%
Dividend per Share ²	30	32.5	35	37.5	40	43	47.08	52.5
Rate of return	0.45%	0.67%	1.02%	1.22%	1.61%	1.59%	1.74%	1.94%
EPS ²	104.1	117.2	39.1	109.1	146	129.9	164.6	188.3
Distribution rate	28.8%	27.7%	89.5%	34.4%	27.4%	33.1%	28.6%	27.9%
Net sales ¹	1,618,064	1,918,174	2,242,824	2,348,202	2,607,100	2,641,648	2,707,353	2,822,625
EBITDA ¹	255,011	276,411	219,550	294,696	378,268	316,220	391,864	422,822
EBIT ¹	160,011	171,487	100,081	163,106	240,200	135,237	251,069	285,556
Net income ¹	121,977	136,870	45,003	125,387	167,700	148,608	188,208	214,821
Net Debt ¹	311,949	396,055	519,251	383,894	389,807	303,548	138,235	-36,493
Reference price ²	6,717.50	4,874.00	3,422.50	3,065.00	2,492.00	2,712.00	2,712.00	2,712.00
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

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.72x	2.47x	11.1x	2.74%	269B
SIEMENS AG	26.16x	3.05x	16.67x	2.01%	248B
SCHNEIDER ELECTRIC SE	32.06x	4.1x	18.94x	1.52%	197B
EATON CORPORATION PLC	40.46x	5.87x	25.06x	0.95%	174B
DELTA ELECTRONICS, INC.	40.11x	5.38x	24.16x	1.06%	133B
VERTIV HOLDINGS CO.	45.15x	7.42x	29.92x	0.09%	105B
DELTA ELECTRONICS (THAILAND)	92.04x	11.81x	65.43x	0.34%	99.14B
EMERSON ELECTRIC CO.	32.48x	5.23x	18.21x	1.39%	88.28B
AMETEK, INC.	34.45x	7.17x	22.45x	0.54%	58.15B
Average	40.18x	5.83x	25.77x	1.18%	152.53B
Weighted average by Cap.	35.68x	4.95x	22.57x	1.49%