Valuation IDEC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 15/06/2026 +04			5-day change	1st Jan Change
3,125.00 ^JPY	+0.97%		-6.58%	+7.02%

05-14	IDEC Corporation Announces Year-End Dividend for the Year Ended March 31, 2026, Payable on June 8, 2026; Provides Second Quarter-End and Year-End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
05-14	IDEC Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	53,238	74,634	100,287	79,439	72,000	92,276	-	-
Change	-	40.19%	34.37%	-20.79%	-9.36%	28.16%	-	-
Enterprise Value (EV)	65,572	82,225	107,366	87,051	77,332	92,276	92,276	92,276
Change	-	25.4%	30.58%	-18.92%	-11.17%	19.33%	0%	0%
P/E Ratio	19.1x	9.74x	9.86x	18x	40.5x	22.6x	15.2x	13.6x
PBR	1.24x	1.53x	1.72x	1.21x	1.14x	1.26x	-	-
PEG	-	0x	0.3x	-0.3x	-0.7x	0x	0.3x	1.1x
Capitalization / Revenue	0.99x	1.05x	1.2x	1.09x	1.07x	1.2x	1.16x	1.09x
EV / Revenue	0x	0x	0x	0x	0x	1.27x	1.16x	1.09x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	14.5x	11.1x	8.96x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	50	100	130	130	130	130	130	130
Rate of return	2.82%	3.89%	3.78%	4.81%	5.32%	4.39%	4.16%	4.16%
EPS ²	92.83	264.1	348.4	150.1	60.36	131.2	205	230.4
Distribution rate	53.9%	37.9%	37.3%	86.6%	215%	99.1%	63.4%	56.4%
Net sales ¹	53,983	70,789	83,869	72,711	67,380	72,967	79,250	84,950
EBITDA	7,022	13,833	18,491	10,193	8,732	-	-	-
EBIT ¹	4,041	9,672	14,060	6,276	3,652	6,118	8,300	10,300
Net income ¹	2,803	7,896	10,144	4,407	1,778	3,873	6,050	6,800
Net Debt	12,334	7,591	7,079	7,612	5,332	-	-	-
Reference price ²	1,775.00	2,573.00	3,435.00	2,701.00	2,442.00	3,125.00	3,125.00	3,125.00
Nbr of stocks (in thousands)	29,993	29,007	29,196	29,411	29,484	29,528	-	-
Announcement Date	14/05/21	13/05/22	12/05/23	10/05/24	15/05/25	14/05/26	-	-

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.($)
IDEC CORPORATION	21.77x	-	-	4.2%	571M
SIEMENS AG	24.65x	2.94x	15.91x	2.13%	236B
DELTA ELECTRONICS, INC.	53.32x	7.29x	31.35x	0.8%	182B
SCHNEIDER ELECTRIC SE	28.35x	3.7x	17.07x	1.73%	173B
EATON CORPORATION PLC	33.91x	5.25x	22.2x	1.1%	152B
DELTA ELECTRONICS (THAILAND)	117.96x	16.57x	85.51x	0.25%	138B
VERTIV HOLDINGS CO.	51.97x	8.33x	33.88x	0.08%	116B
EMERSON ELECTRIC CO.	29.35x	4.81x	16.81x	1.54%	80.13B
AMETEK, INC.	31.37x	6.56x	20.42x	0.6%	52.06B
ROCKWELL AUTOMATION, INC.	37.08x	6.02x	24.94x	1.23%	51.11B
Average	42.97x	6.83x	29.79x	1.37%	118.11B
Weighted average by Cap.	45.58x	6.57x	29.85x	1.17%