Valuation EXEDY Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 11/09/2026 +04			5-day change	1st Jan Change
5,810.00 ^JPY	-1.02%		-5.37%	+3.57%

07-30	Exedy Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
07-30	Exedy Corporation Provides Dividend Guidance for the Second Quarter of the Fiscal Year Ending March 31, 2027 and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	73,912	85,128	143,716	161,043	202,098	208,927	-	-
Change	-	15.17%	68.82%	12.06%	25.49%	3.38%	-	-
Enterprise Value (EV) ¹	54,445	59,241	101,756	149,175	182,183	189,274	179,580	170,476
Change	-	8.81%	71.77%	46.6%	22.13%	3.89%	-5.12%	-5.07%
P/E	5.92x	18.5x	-14.3x	14.4x	14.8x	12.6x	11.7x	12.3x
PBR	0.33x	0.38x	0.66x	0.89x	1.05x	1.5x	1.47x	1.45x
PEG	-	-0.3x	0x	-0x	0.6x	0.5x	1.5x	-2.55x
Capitalization / Revenue	0.28x	0.3x	0.47x	0.52x	0.66x	0.68x	0.67x	0.67x
EV / Revenue	0.21x	0.21x	0.33x	0.48x	0.6x	0.61x	0.57x	0.55x
EV / EBITDA	1.44x	2.07x	26.6x	4.12x	5.1x	5.16x	4.64x	4.34x
EV / EBIT	2.97x	6.76x	-6.59x	6.83x	8.2x	7.79x	7.07x	6.82x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	90	90	120	250	300	350	370	390
Rate of return	5.71%	4.96%	3.92%	5.69%	5.42%	6.02%	6.37%	6.71%
EPS ²	265.9	97.78	-213.4	304.1	374.3	461.5	497.4	473.5
Distribution rate	33.8%	92%	-56.2%	82.2%	80.1%	75.8%	74.4%	82.4%
Net sales ¹	261,095	285,639	308,338	309,564	303,933	307,990	312,602	312,000
EBITDA ¹	37,791	28,683	3,831	36,190	35,699	36,700	38,700	39,300
EBIT ¹	18,328	8,760	-15,438	21,845	22,230	24,283	25,418	25,000
Net income ¹	12,477	4,591	-10,023	12,744	13,680	16,098	16,893	16,599
Net Debt ¹	-19,467	-25,887	-41,960	-11,868	-19,915	-19,653	-29,347	-38,451
Reference price ²	1,575.00	1,813.00	3,060.00	4,390.00	5,530.00	5,810.00	5,810.00	5,810.00
Nbr of stocks (in thousands)	46,929	46,954	46,966	36,684	36,546	35,960	-	-
Announcement Date	29/04/22	28/04/23	25/04/24	24/04/25	27/04/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXEDY CORPORATION	12.59x	0.61x	5.16x	6.02%	1.36B
CUMMINS INC.	19.49x	2.13x	11.69x	1.5%	76.64B
CUMMINS INDIA LIMITED	54.06x	9.7x	48.66x	1.27%	14.75B
MODINE MANUFACTURING COMPANY	26.43x	2.53x	15.52x	-.--%	10.05B
GARRETT MOTION INC.	14.48x	1.64x	8.94x	1.16%	5.15B
FEILONG AUTO COMPONENTS CO., LTD.	69.67x	-	-	0.83%	4.57B
ATMUS FILTRATION TECHNOLOGIES INC.	16.09x	2.16x	10.66x	0.48%	3.71B
XIANGYANG CHANGYUANDONGGU INDUSTRY CO., LTD.	32.86x	-	-	-	2.64B
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD	20.05x	-	-	2.3%	2.6B
HONG LEONG ASIA LTD.	14.17x	0.28x	3.64x	1.73%	1.88B
Average	27.99x	2.72x	14.89x	1.7%	12.34B
Weighted average by Cap.	25.88x	3.08x	16.46x	1.35%