Valuation NEC Corporation Deutsche Boerse AG

Stocks

NEC1

JP3733000008

IT Services & Consulting

Real-time Estimate Tradegate Other stock markets 20:07:55 16/06/2026 +04			5-day change	1st Jan Change
20.70 ^EUR	+2.81%		-2.09%	-27.70%

06-14	UK, Japan agree tech partnership and vow fighter jet progress	RE
06-04	Intermedia Intelligent Communications, Kddi Corporation, and Nec Corporation Launch Cloud Calling for Univerge Blue	CI

Company Valuation: NEC Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,776,673	1,403,157	1,358,384	2,928,366	4,191,365	5,105,098	-	-
Change	-	-21.02%	-3.19%	115.58%	43.13%	21.8%	-	-
Enterprise Value (EV) ¹	1,956,184	1,552,201	1,484,571	2,984,791	4,273,109	4,990,471	4,800,946	4,672,540
Change	-	-20.65%	-4.36%	101.05%	43.16%	16.79%	-3.8%	-2.67%
P/E Ratio	11.7x	9.93x	12x	19.6x	23.9x	19x	17.8x	15.7x
PBR	1.36x	0.93x	0.84x	1.53x	2.15x	2.32x	2.11x	1.93x
PEG	-	-1.43x	-0.7x	0.6x	1.4x	0.3x	1.1x	1.2x
Capitalization / Revenue	0.59x	0.47x	0.41x	0.84x	1.22x	1.43x	1.38x	1.32x
EV / Revenue	0.65x	0.51x	0.45x	0.86x	1.25x	1.4x	1.3x	1.2x
EV / EBITDA	6.09x	4.96x	4.2x	7.94x	9.68x	9.95x	8.32x	7.4x
EV / EBIT	12.7x	11.7x	8.71x	15.9x	16.7x	14.5x	11.4x	9.84x
EV / FCF	12.8x	18.4x	14.5x	17.1x	20x	27.1x	15.5x	14.7x
FCF Yield	7.79%	5.42%	6.91%	5.85%	4.99%	7.92%	6.44%	6.81%
Dividend per Share ²	18	20	22	24	28	38	42.54	48.54
Rate of return	1.38%	1.94%	2.16%	1.09%	0.89%	0.99%	1.11%	1.26%
EPS ²	111.4	103.7	84.9	112.2	131.5	203	215.8	245.1
Distribution rate	16.2%	19.3%	25.9%	21.4%	21.3%	18.7%	19.7%	19.8%
Net sales ¹	2,994,023	3,014,095	3,313,018	3,477,262	3,423,400	3,582,733	3,694,036	3,878,097
EBITDA ¹	321,372	313,064	353,745	375,712	441,600	514,415	577,045	631,186
EBIT ¹	153,759	132,525	170,447	188,012	256,500	359,913	420,552	474,777
Net income ¹	149,606	141,277	114,500	149,521	175,183	270,228	287,629	325,951
Net Debt ¹	179,511	149,044	126,187	56,425	81,744	-114,627	-304,152	-432,558
Reference price ²	1,304.00	1,030.00	1,020.00	2,198.00	3,145.00	3,849.00	3,849.00	3,849.00
Nbr of stocks (in thousands)	1,362,479	1,362,288	1,331,749	1,332,286	1,332,707	1,326,344	-	-
Announcement Date	12/05/21	28/04/22	28/04/23	26/04/24	28/04/25	28/04/26	-	-

¹JPY in Million²JPY

Estimates

P/E Ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IBM	26.13x	4.24x	14.81x	2.51%	253B
ACCENTURE PLC	12.29x	1.31x	6.87x	3.93%	102B
SNOWFLAKE INC.	-84.33x	13.29x	77.1x	-.--%	83.45B
TATA CONSULTANCY SERVICES LTD.	13.88x	2.53x	9.34x	6.01%	82.77B
RELX PLC	19.28x	5.05x	12.48x	2.95%	58.06B
INFOSYS LIMITED	14.73x	2.16x	9.06x	5.26%	48.6B
FUJITSU LIMITED	12.93x	1.48x	10.14x	1.25%	35.31B
HCL TECHNOLOGIES LIMITED	15.25x	1.93x	9.09x	5.67%	32.05B
NARI TECHNOLOGY CO., LTD.	20.23x	2.35x	15.24x	2.97%	27.68B
Average	5.60x	3.82x	18.24x	3.4%	80.22B
Weighted average by Cap.	7.34x	4.29x	19.23x	3.14%