|
Market Closed -
Japan Exchange
07:30:00 03/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 2,470.00 JPY | -0.40% |
|
-4.63% | +15.85% |
| 08-21 | Multiple Nidec Shareholders Seek Legal Action Over Alleged Improper Accounting | MT |
| 08-05 | Nidec Corporation Delays Earnings Results Release for the First Quarter Ended March 31, 2027 | CI |
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 | 2,831,385 | - | - |
| Change | - | -28.12% | -30.53% | -10.36% | -18.75% | -1.07% | - | - |
| Enterprise Value (EV) 1 | 8,181,271 | 6,052,448 | 4,448,488 | 3,906,189 | 3,251,690 | 3,134,933 | 2,969,620 | 2,794,892 |
| Change | - | -26.02% | -26.5% | -12.19% | -16.76% | -3.59% | -5.27% | -5.88% |
| P/E | 64.5x | 41.6x | 87.5x | 28.1x | 17.1x | 19x | 15x | 13.1x |
| PBR | 7.18x | 4.37x | 2.9x | 2.16x | 1.66x | 1.55x | 1.42x | 1.3x |
| PEG | - | 3.3x | -1.3x | 0x | 0.5x | -1.7x | 0.6x | 0.9x |
| Capitalization / Revenue | 4.86x | 2.95x | 1.75x | 1.5x | 1.1x | 1.07x | 1.05x | 1x |
| EV / Revenue | 5.06x | 3.16x | 1.98x | 1.66x | 1.25x | 1.19x | 1.1x | 0.99x |
| EV / EBITDA | 32.1x | 21.9x | 20.3x | 13.3x | 8.6x | 9.91x | 7.58x | 6.61x |
| EV / EBIT | 51.1x | 35.3x | 44.4x | 23.9x | 13.5x | 23.2x | 11.8x | 9.79x |
| EV / FCF | 69x | -344x | -207x | 23.3x | 23.7x | 27.3x | 16.7x | 14.2x |
| FCF Yield | 1.45% | -0.29% | -0.48% | 4.3% | 4.22% | 3.66% | 5.99% | 7.06% |
| 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% | 1.74% | 1.91% | 2.13% |
| 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 | 2,470.00 | 2,470.00 | 2,470.00 |
| 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
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.09x | 1.19x | 9.95x | 1.73% | 17.92B | |
| 16.8x | 2.17x | 9.74x | 3.05% | 243B | |
| 25.45x | 3x | 16.35x | 2.06% | 244B | |
| 30.29x | 3.89x | 17.95x | 1.61% | 187B | |
| 42.11x | 5.65x | 25.19x | 1.01% | 141B | |
| 34.72x | 5.18x | 22.05x | 1.1% | 152B | |
| 42.49x | 6.99x | 28.15x | 0.1% | 98.83B | |
| 87.54x | 11.02x | 62.54x | 0.36% | 92.52B | |
| 30.49x | 4.95x | 17.22x | 1.48% | 83.1B | |
| 28.83x | 5.14x | 19.54x | 1.4% | 53.13B | |
| Average | 35.78x | 4.92x | 22.87x | 1.39% | 131.21B | |
| Weighted average by Cap. | 33.44x | 4.56x | 21.21x | 1.62% |
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
- Valuation Nidec Corporation
Select your edition
All financial news and data tailored to specific country editions
