|
Market Closed -
Japan Exchange
07:30:00 01/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 3,200.00 JPY | +7.35% |
|
+12.48% | +44.73% |
| 09-30 | Japan's Nikkei rises nearly 2% as AI-linked shares track US semiconductor rally | RE |
| 09-30 | Japan's Nikkei rises as AI-related shares track US semiconductor rally | RE |
Company Valuation: TDK Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,690,316 | 1,791,960 | 2,837,772 | 2,932,988 | 3,731,744 | 6,074,093 | - | - |
| Change | - | 6.01% | 58.36% | 3.36% | 27.23% | 62.77% | - | - |
| Enterprise Value (EV) 1 | 1,835,571 | 2,037,933 | 2,873,510 | 2,844,081 | 3,504,939 | 5,824,992 | 5,690,010 | 5,566,398 |
| Change | - | 11.02% | 41% | -1.02% | 23.24% | 66.19% | -2.32% | -2.17% |
| P/E | 9.52x | 15.7x | 22.8x | 17.5x | 19.1x | 23.2x | 19.9x | 17x |
| PBR | 1.26x | 1.23x | 1.66x | 1.63x | 1.71x | 2.56x | 2.35x | 2.13x |
| PEG | - | -0.4x | 2.5x | 0.5x | 1.1x | 0.7x | 1.2x | 1x |
| Capitalization / Revenue | 0.89x | 0.82x | 1.35x | 1.33x | 1.49x | 2.07x | 1.92x | 1.77x |
| EV / Revenue | 0.97x | 0.93x | 1.37x | 1.29x | 1.4x | 1.98x | 1.8x | 1.62x |
| EV / EBITDA | 1.18x | 5.43x | 7.91x | 6.76x | 7.35x | 9.76x | 8.34x | 7.28x |
| EV / EBIT | 11x | 12.1x | 16.6x | 12.7x | 12.9x | 16.9x | 14x | 11.7x |
| EV / FCF | -17.9x | -158x | 12.6x | 12.9x | 16.8x | 102x | 33.2x | 26.2x |
| FCF Yield | -5.59% | -0.63% | 7.95% | 7.75% | 5.97% | 0.98% | 3.02% | 3.82% |
| Dividend per Share 2 | 15.67 | 21.2 | 23.2 | 30 | 36 | 41.35 | 48.29 | 54.6 |
| Rate of return | 1.76% | 2.24% | 1.55% | 1.94% | 1.83% | 1.29% | 1.51% | 1.71% |
| EPS 2 | 93.67 | 60.24 | 65.74 | 88.1 | 103.1 | 138.1 | 160.8 | 188.7 |
| Distribution rate | 16.7% | 35.2% | 35.3% | 34.1% | 34.9% | 29.9% | 30% | 28.9% |
| Net sales 1 | 1,902,124 | 2,180,817 | 2,103,876 | 2,204,806 | 2,504,820 | 2,939,122 | 3,159,578 | 3,427,295 |
| EBITDA 1 | 1,549,796 | 375,112 | 363,439 | 420,420 | 476,607 | 597,016 | 682,064 | 764,855 |
| EBIT 1 | 166,665 | 168,827 | 172,893 | 224,192 | 272,415 | 344,779 | 405,533 | 475,331 |
| Net income 1 | 177,506 | 114,187 | 124,687 | 167,161 | 195,663 | 261,452 | 303,065 | 356,584 |
| Net Debt 1 | 145,255 | 245,973 | 35,738 | -88,907 | -226,805 | -249,101 | -384,083 | -507,695 |
| Reference price 2 | 892.00 | 945.00 | 1,496.20 | 1,546.00 | 1,966.00 | 3,200.00 | 3,200.00 | 3,200.00 |
| Nbr of stocks (in thousands) | 1,894,974 | 1,896,254 | 1,896,653 | 1,897,146 | 1,898,141 | 1,898,154 | - | - |
| Announcement Date | 11/05/22 | 28/04/23 | 26/04/24 | 28/04/25 | 28/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.58x | 1.84x | 9.06x | 1.39% | 36.01B | |
| 33.08x | 6.16x | 18.8x | 0.68% | 208B | |
| 57.26x | 7.16x | 24.55x | 0.76% | 132B | |
| 34.5x | 12.27x | 22.4x | 0.8% | 124B | |
| 13.5x | 0.31x | 6.8x | 3.72% | 111B | |
| 38.91x | 6.37x | 20.82x | 0.9% | 90.94B | |
| 72.23x | 7.74x | 35.81x | 0.19% | 82.3B | |
| 25.33x | 9.09x | 18.46x | 0.5% | 80.86B | |
| 19.41x | 3.27x | 12.52x | 1.38% | 61.11B | |
| 17.64x | 1.05x | 11.79x | 0.73% | 59.59B | |
| Average | 33.34x | 5.52x | 18.10x | 1.1% | 98.6B | |
| Weighted average by Cap. | 35.28x | 6.15x | 19.09x | 1.08% |
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
- 6762 Stock
- Valuation TDK Corporation
Select your edition
All financial news and data tailored to specific country editions
