Valuation Nidec Corporation OTC Markets

Stocks

NJDCY

US6540901096

Electrical Components & Equipment

Market Closed - OTC Markets Other stock markets 23:59:07 28/07/2026 +04			5-day change	1st Jan Change
3.850 ^USD	+1.05%		+2.12%	+15.96%

07-22	Shareholder Demands Nidec to Sue Former Directors Over Excess Distribution	MT
06-24	Nidec's Taiwanese Subsidiary Hit by Ransomware Attack, Investigation Underway	MT

Company Valuation: Nidec Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,869,322	5,656,393	3,929,237	3,522,295	2,861,883	2,939,138	-	-
Change	-	-28.12%	-30.53%	-10.36%	-18.75%	2.7%	-	-
Enterprise Value (EV) ¹	8,181,271	6,052,448	4,448,488	3,906,189	3,251,690	3,242,686	3,077,374	2,902,645
Change	-	-26.02%	-26.5%	-12.19%	-16.76%	-0.28%	-5.1%	-5.68%
P/E	64.5x	41.6x	87.5x	28.1x	17.1x	19.7x	15.6x	13.6x
PBR	7.18x	4.37x	2.9x	2.16x	1.66x	1.61x	1.48x	1.35x
PEG	-	3.3x	-1.3x	0x	0.5x	-1.8x	0.6x	0.9x
Capitalization / Revenue	4.86x	2.95x	1.75x	1.5x	1.1x	1.11x	1.09x	1.04x
EV / Revenue	5.06x	3.16x	1.98x	1.66x	1.25x	1.23x	1.14x	1.03x
EV / EBITDA	32.1x	21.9x	20.3x	13.3x	8.6x	10.3x	7.85x	6.86x
EV / EBIT	51.1x	35.3x	44.4x	23.9x	13.5x	24x	12.3x	10.2x
EV / FCF	69x	-344x	-207x	23.3x	23.7x	28.3x	17.3x	14.7x
FCF Yield	1.45%	-0.29%	-0.48%	4.3%	4.22%	3.54%	5.78%	6.8%
Dividend per Share ²	30	32.5	35	37.5	40	43	47.08	52.5
Rate of return	0.45%	0.67%	1.02%	1.22%	1.61%	1.68%	1.84%	2.05%
EPS ²	104.1	117.2	39.1	109.1	146	129.9	164.6	188.3
Distribution rate	28.8%	27.7%	89.5%	34.4%	27.4%	33.1%	28.6%	27.9%
Net sales ¹	1,618,064	1,918,174	2,242,824	2,348,202	2,607,100	2,641,648	2,707,353	2,822,625
EBITDA ¹	255,011	276,411	219,550	294,696	378,268	316,220	391,864	422,822
EBIT ¹	160,011	171,487	100,081	163,106	240,200	135,237	251,069	285,556
Net income ¹	121,977	136,870	45,003	125,387	167,700	148,608	188,208	214,821
Net Debt ¹	311,949	396,055	519,251	383,894	389,807	303,548	138,235	-36,493
Reference price ²	6,717.50	4,874.00	3,422.50	3,065.00	2,492.00	2,564.00	2,564.00	2,564.00
Nbr of stocks (in thousands)	1,171,466	1,160,524	1,148,061	1,149,199	1,148,428	1,146,310	-	-
Announcement Date	22/04/21	21/04/22	24/04/23	23/04/24	24/04/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E, 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.81x	2.5x	11.14x	2.74%	270B
SIEMENS AG	25.67x	2.99x	16.35x	2.07%	238B
SCHNEIDER ELECTRIC SE	28.17x	3.65x	16.82x	1.75%	168B
EATON CORPORATION PLC	33.21x	5.21x	22.2x	1.12%	150B
DELTA ELECTRONICS, INC.	38.91x	5.17x	22.43x	1.12%	127B
DELTA ELECTRONICS (THAILAND)	95.88x	12.77x	68.44x	0.31%	106B
VERTIV HOLDINGS CO.	46.86x	7.4x	30.13x	0.09%	104B
EMERSON ELECTRIC CO.	31.07x	5.07x	17.67x	1.46%	85.03B
AMETEK, INC.	33.33x	6.96x	21.68x	0.56%	55.34B
Average	39.10x	5.75x	25.21x	1.25%	144.69B
Weighted average by Cap.	34.82x	4.89x	22.25x	1.56%