Valuation Nidec Corporation Deutsche Boerse AG
Stocks
NIB1
US6540901096
Electrical Components & Equipment
|
Delayed
Deutsche Boerse AG
10:03:17 14/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 2.600 EUR | 0.00% |
|
+4.00% | -3.70% |
| 09-14 | Nidec to Close Cambodia Motor Parts Operation | MT |
| 09-10 | Nidec Receives Notification of Derivative Action Filed Against Former Board Members | MT |
Company Valuation: Nidec Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,656,393 | 3,929,237 | 3,522,295 | 2,861,883 | 2,253,645 | 2,151,620 | - | - |
| Change | - | -30.53% | -10.36% | -18.75% | -21.25% | -4.53% | - | - |
| Enterprise Value (EV) 1 | 6,052,448 | 4,448,488 | 3,906,189 | 3,251,690 | 2,514,845 | 2,369,607 | 2,231,519 | 2,200,394 |
| Change | - | -26.5% | -12.19% | -16.76% | -22.66% | -5.78% | -5.83% | -1.39% |
| P/E | 41.6x | 87.5x | 28.1x | 17.1x | -3.99x | 12.6x | 11.2x | 11.2x |
| PBR | 4.37x | 2.9x | 2.16x | 1.66x | 2.84x | 1.25x | 1.14x | 1.2x |
| PEG | - | -1.3x | 0x | 0.5x | 0x | -0x | 0.9x | -85.51x |
| Capitalization / Revenue | 2.95x | 1.75x | 1.5x | 1.1x | 0.83x | 0.79x | 0.76x | 0.73x |
| EV / Revenue | 3.16x | 1.98x | 1.66x | 1.25x | 0.93x | 0.87x | 0.79x | 0.74x |
| EV / EBITDA | 21.9x | 20.3x | 13.3x | 8.6x | -6.04x | 7.32x | 6.55x | 6.75x |
| EV / EBIT | 35.3x | 44.4x | 23.9x | 13.5x | -4.85x | 9.97x | 8.64x | 8.43x |
| EV / FCF | -344x | -207x | 23.3x | 23.7x | 25.7x | 15x | 13.4x | 11.1x |
| FCF Yield | -0.29% | -0.48% | 4.3% | 4.22% | 3.9% | 6.68% | 7.49% | 8.98% |
| Dividend per Share 2 | 32.5 | 35 | 37.5 | 40 | - | 47.5 | 40 | 45 |
| Rate of return | 0.67% | 1.02% | 1.22% | 1.61% | - | 2.53% | 2.13% | 2.4% |
| EPS 2 | 117.2 | 39.1 | 109.1 | 146 | -492.6 | 149.3 | 167.5 | 167.3 |
| Distribution rate | 27.7% | 89.5% | 34.4% | 27.4% | - | 31.8% | 23.9% | 26.9% |
| Net sales 1 | 1,918,174 | 2,242,824 | 2,348,202 | 2,607,100 | 2,708,705 | 2,720,709 | 2,832,600 | 2,958,272 |
| EBITDA 1 | 276,411 | 219,550 | 294,696 | 378,268 | -416,096 | 323,894 | 340,453 | 326,043 |
| EBIT 1 | 171,487 | 100,081 | 163,106 | 240,200 | -518,978 | 237,712 | 258,159 | 260,882 |
| Net income 1 | 136,870 | 45,003 | 125,387 | 167,700 | -564,624 | 170,362 | 190,678 | 187,674 |
| Net Debt 1 | 396,055 | 519,251 | 383,894 | 389,807 | 261,200 | 217,987 | 79,899 | 48,774 |
| Reference price 2 | 4,874.00 | 3,422.50 | 3,065.00 | 2,492.00 | 1,966.00 | 1,877.00 | 1,877.00 | 1,877.00 |
| Nbr of stocks (in thousands) | 1,160,524 | 1,148,061 | 1,149,199 | 1,148,428 | 1,146,310 | 1,146,308 | - | - |
| Announcement Date | 21/04/22 | 24/04/23 | 23/04/24 | 24/04/25 | 30/09/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.36x | 2.99x | 16.31x | 2.04% | 236B | |
| 14.04x | 1.74x | 7.82x | 3.64% | 203B | |
| 27.61x | 3.6x | 16.47x | 1.76% | 167B | |
| 38.26x | 5.61x | 23.55x | 1.03% | 166B | |
| 43.45x | 5.81x | 26x | 1.14% | 143B | |
| 31.56x | 4.54x | 22.25x | 0.85% | 105B | |
| 94.12x | 11.66x | 66.62x | 0.33% | 97.31B | |
| 32.7x | 4.05x | 21.77x | 1.04% | 94.78B | |
| 39.19x | 6.46x | 25.94x | 0.1% | 91.35B | |
| Average | 38.48x | 5.16x | 25.19x | 1.33% | 144.85B | |
| Weighted average by Cap. | 34.66x | 4.61x | 22.31x | 1.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6594 Stock
- NIB1 Stock
- Valuation Nidec Corporation
Select your edition
All financial news and data tailored to specific country editions
