Valuation Nidec Corporation Deutsche Boerse AG
Stocks
NIB1
US6540901096
Electrical Components & Equipment
|
Delayed
Deutsche Boerse AG
07:04:33 08/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 2.800 EUR | +12.00% |
|
-6.67% | +3.70% |
| 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 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,656,393 | 3,929,237 | 3,522,295 | 2,861,883 | 2,253,645 | 2,453,099 | - | - |
| Change | - | -30.53% | -10.36% | -18.75% | -21.25% | 8.85% | - | - |
| Enterprise Value (EV) 1 | 6,052,448 | 4,448,488 | 3,906,189 | 3,251,690 | 2,514,845 | 2,685,753 | 2,532,012 | 2,473,108 |
| Change | - | -26.5% | -12.19% | -16.76% | -22.66% | 6.8% | -5.72% | -2.33% |
| P/E | 41.6x | 87.5x | 28.1x | 17.1x | -3.99x | 14x | 12.5x | 12.1x |
| PBR | 4.37x | 2.9x | 2.16x | 1.66x | 2.84x | 1.25x | 1.14x | 1.06x |
| PEG | - | -1.3x | 0x | 0.5x | 0x | -0x | 1x | 3.87x |
| Capitalization / Revenue | 2.95x | 1.75x | 1.5x | 1.1x | 0.83x | 0.91x | 0.87x | 0.84x |
| EV / Revenue | 3.16x | 1.98x | 1.66x | 1.25x | 0.93x | 1x | 0.9x | 0.85x |
| EV / EBITDA | 21.9x | 20.3x | 13.3x | 8.6x | -6.04x | 7.89x | 6.96x | 6.7x |
| EV / EBIT | 35.3x | 44.4x | 23.9x | 13.5x | -4.85x | 11.2x | 9.54x | 8.83x |
| EV / FCF | -344x | -207x | 23.3x | 23.7x | 25.7x | 17x | 15.2x | 12.5x |
| FCF Yield | -0.29% | -0.48% | 4.3% | 4.22% | 3.9% | 5.9% | 6.6% | 7.99% |
| Dividend per Share 2 | 32.5 | 35 | 37.5 | 40 | - | 47.5 | 40 | 53.33 |
| Rate of return | 0.67% | 1.02% | 1.22% | 1.61% | - | 2.22% | 1.87% | 2.49% |
| EPS 2 | 117.2 | 39.1 | 109.1 | 146 | -492.6 | 152.3 | 171.2 | 176.5 |
| Distribution rate | 27.7% | 89.5% | 34.4% | 27.4% | - | 31.2% | 23.4% | 30.2% |
| Net sales 1 | 1,918,174 | 2,242,824 | 2,348,202 | 2,607,100 | 2,708,705 | 2,697,900 | 2,815,349 | 2,904,999 |
| EBITDA 1 | 276,411 | 219,550 | 294,696 | 378,268 | -416,096 | 340,445 | 363,803 | 369,036 |
| EBIT 1 | 171,487 | 100,081 | 163,106 | 240,200 | -518,978 | 239,461 | 265,376 | 280,075 |
| Net income 1 | 136,870 | 45,003 | 125,387 | 167,700 | -564,624 | 173,908 | 194,934 | 198,411 |
| Net Debt 1 | 396,055 | 519,251 | 383,894 | 389,807 | 261,200 | 232,654 | 78,914 | 20,009 |
| Reference price 2 | 4,874.00 | 3,422.50 | 3,065.00 | 2,492.00 | 1,966.00 | 2,140.00 | 2,140.00 | 2,140.00 |
| Nbr of stocks (in thousands) | 1,160,524 | 1,148,061 | 1,149,199 | 1,148,428 | 1,146,310 | 1,146,308 | - | - |
| Announcement Date | 21/04/22 | 24/04/23 | 23/04/24 | 24/04/25 | 30/09/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.02x | 2.97x | 16.24x | 2.06% | 233B | |
| 14.13x | 1.74x | 7.89x | 3.62% | 204B | |
| 38.45x | 5.65x | 23.79x | 1.02% | 168B | |
| 48.72x | 6.52x | 29.22x | 1.02% | 162B | |
| 26.59x | 3.47x | 15.93x | 1.83% | 161B | |
| 30.89x | 4.44x | 21.76x | 0.87% | 103B | |
| 96.27x | 11.92x | 68.16x | 0.33% | 99.28B | |
| 40.8x | 6.71x | 26.94x | 0.1% | 94.9B | |
| 32.58x | 4.04x | 21.69x | 1.05% | 94.45B | |
| Average | 39.27x | 5.28x | 25.74x | 1.32% | 146.5B | |
| Weighted average by Cap. | 35.65x | 4.75x | 22.97x | 1.58% |
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
- 6594 Stock
- NIB1 Stock
- Valuation Nidec Corporation
Select your edition
All financial news and data tailored to specific country editions
