Valuation IDEC Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 14/08/2026 +04			5-day change	1st Jan Change
3,795.00 ^JPY	-1.56%		+2.57%	+29.97%

08-06	IDEC Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-19	Idec Corporation Announces Retirement of Mikio Funaki as Representative Director, Effective July 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	74,634	100,287	79,439	72,000	87,463	112,484	-	-
Change	-	34.37%	-20.79%	-9.36%	21.48%	28.61%	-	-
Enterprise Value (EV)	82,225	107,366	87,051	77,332	96,654	112,484	112,484	112,484
Change	-	30.58%	-18.92%	-11.17%	24.99%	16.38%	0%	0%
P/E	9.74x	9.86x	18x	40.5x	22.6x	13.5x	13.7x	11.6x
PBR	1.53x	1.72x	1.21x	1.14x	1.26x	-	-	-
PEG	-	0.3x	-0.3x	-0.7x	0x	0x	-10.68x	0.6x
Capitalization / Revenue	1.05x	1.2x	1.09x	1.07x	1.2x	1.29x	1.22x	1.15x
EV / Revenue	0x	0x	0x	0x	0x	1.29x	1.22x	1.15x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11x	9.41x	7.87x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	100	130	130	130	130	130	130	150
Rate of return	3.89%	3.78%	4.81%	5.32%	4.39%	3.43%	3.43%	3.95%
EPS ²	264.1	348.4	150.1	60.36	131.2	280.6	277	327.3
Distribution rate	37.9%	37.3%	86.6%	215%	99.1%	46.3%	46.9%	45.8%
Net sales ¹	70,789	83,869	72,711	67,380	72,967	87,300	92,550	98,000
EBITDA	13,833	18,491	10,193	8,732	-	-	-	-
EBIT ¹	9,672	14,060	6,276	3,652	6,118	10,200	11,950	14,300
Net income ¹	7,896	10,144	4,407	1,778	3,873	8,300	8,200	9,700
Net Debt	7,591	7,079	7,612	5,332	9,191	-	-	-
Reference price ²	2,573.00	3,435.00	2,701.00	2,442.00	2,962.00	3,795.00	3,795.00	3,795.00
Nbr of stocks (in thousands)	29,007	29,196	29,411	29,484	29,528	29,640	-	-
Announcement Date	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	13.74x	-	-	3.37%	717M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.12x	2.53x	11.39x	2.68%	276B
SIEMENS AG	26.49x	3.09x	16.85x	1.98%	252B
SCHNEIDER ELECTRIC SE	32.65x	4.17x	19.26x	1.5%	201B
EATON CORPORATION PLC	40.88x	5.93x	25.29x	0.94%	176B
DELTA ELECTRONICS, INC.	45.82x	6.17x	27.5x	0.93%	152B
VERTIV HOLDINGS CO.	47.58x	7.83x	31.54x	0.09%	111B
DELTA ELECTRONICS (THAILAND)	94.64x	12.08x	67.14x	0.33%	101B
EMERSON ELECTRIC CO.	33.64x	5.4x	18.78x	1.34%	91.6B
FUJIKURA LTD.	36.05x	6.08x	24.4x	1.08%	59.86B
Average	39.06x	5.92x	26.91x	1.42%	141.98B
Weighted average by Cap.	37.13x	5.10x	23.48x	1.46%