|
Market Closed -
Japan Exchange
10:30:00 23/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,436.00 JPY | +0.35% |
|
-2.48% | +2.64% |
| 08-12 | Formosa Plastics OKs NT$400 Million Investment in Daicel JV | MT |
| 07-31 | Daicel Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
Company Valuation: Daicel Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 241,595 | 285,636 | 417,587 | 344,009 | 314,941 | 366,745 | - | - |
| Change | - | 18.23% | 46.2% | -17.62% | -8.45% | 16.45% | - | - |
| Enterprise Value (EV) 1 | 431,569 | 509,628 | 644,194 | 559,786 | 550,381 | 622,597 | 628,004 | 631,386 |
| Change | - | 18.09% | 26.4% | -13.1% | -1.68% | 13.12% | 0.87% | 0.54% |
| P/E | 7.85x | 7.2x | 7.66x | 7.15x | 31.6x | 10.9x | 9.95x | 8.43x |
| PBR | 0.89x | 0.97x | 1.16x | 0.96x | 0.88x | 0.98x | 0.93x | 0.88x |
| PEG | - | 0.2x | 0.2x | -0.88x | -0.4x | 0x | 1.05x | 0.5x |
| Capitalization / Revenue | 0.52x | 0.53x | 0.75x | 0.59x | 0.54x | 0.59x | 0.58x | 0.55x |
| EV / Revenue | 0.92x | 0.95x | 1.15x | 0.95x | 0.95x | 1.01x | 0.99x | 0.95x |
| EV / EBITDA | 5.47x | 6.44x | 6.71x | 5.47x | 6.44x | 6.96x | 6.43x | 5.8x |
| EV / EBIT | 8.51x | 10.7x | 10.3x | 9.18x | 13.1x | 13.6x | 12.9x | 11.3x |
| EV / FCF | -122x | -17.3x | -884x | 23.4x | 27.3x | 46.7x | 22.8x | 20x |
| FCF Yield | -0.82% | -5.78% | -0.11% | 4.28% | 3.66% | 2.14% | 4.38% | 5% |
| Dividend per Share 2 | 34 | 38 | 50 | 60 | 60 | 69.43 | 77.88 | 83.86 |
| Rate of return | 4.16% | 3.8% | 3.3% | 4.62% | 4.9% | 4.83% | 5.42% | 5.84% |
| EPS 2 | 104.1 | 138.9 | 197.6 | 181.4 | 38.75 | 131.8 | 144.3 | 170.3 |
| Distribution rate | 32.6% | 27.4% | 25.3% | 33.1% | 155% | 52.7% | 54% | 49.3% |
| Net sales 1 | 467,937 | 538,026 | 558,056 | 586,531 | 579,629 | 619,488 | 636,038 | 667,143 |
| EBITDA 1 | 78,892 | 79,083 | 96,037 | 102,400 | 85,412 | 89,517 | 97,645 | 108,917 |
| EBIT 1 | 50,697 | 47,508 | 62,393 | 61,011 | 42,069 | 45,743 | 48,650 | 55,743 |
| Net income 1 | 31,254 | 40,682 | 55,834 | 49,480 | 10,180 | 33,375 | 36,000 | 41,486 |
| Net Debt 1 | 189,974 | 223,992 | 226,607 | 215,777 | 235,440 | 255,852 | 261,260 | 264,641 |
| Reference price 2 | 817.00 | 1,000.00 | 1,514.00 | 1,297.50 | 1,225.50 | 1,436.00 | 1,436.00 | 1,436.00 |
| Nbr of stocks (in thousands) | 295,709 | 285,636 | 275,817 | 265,132 | 256,990 | 255,393 | - | - |
| Announcement Date | 11/05/22 | 11/05/23 | 09/05/24 | 13/05/25 | 12/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.89x | 1.01x | 6.96x | 4.83% | 2.34B | |
| 31.05x | 7.1x | 18.15x | 1.26% | 235B | |
| 28.29x | 4.36x | 14.06x | 2.1% | 125B | |
| 30.26x | 3.67x | 18.8x | 0.95% | 81.34B | |
| 19.45x | 6.93x | 30.79x | 3.8% | 73.24B | |
| 91.19x | 6.69x | 15.57x | 2.35% | 68.4B | |
| 82.07x | 1.21x | 8.18x | 6.33% | 34.95B | |
| 10.67x | 1.14x | 6.2x | 3.11% | 31.4B | |
| 15.43x | 1.76x | 10.36x | 2.62% | 24.59B | |
| 16.65x | 0.84x | 5.86x | 4.29% | 23.69B | |
| Average | 33.60x | 3.47x | 13.49x | 3.16% | 69.9B | |
| Weighted average by Cap. | 35.67x | 5.17x | 16.81x | 2.25% |
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
- 4202 Stock
- Valuation Daicel Corporation
Select your edition
All financial news and data tailored to specific country editions
