|
Market Closed -
Japan Exchange
10:30:00 19/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,789.00 JPY | -0.61% |
|
-11.00% | -16.09% |
| 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 | 2,063,354 | - | - |
| Change | - | -30.53% | -10.36% | -18.75% | -21.25% | -8.44% | - | - |
| Enterprise Value (EV) 1 | 6,052,448 | 4,448,488 | 3,906,189 | 3,251,690 | 2,514,845 | 2,275,476 | 2,169,832 | 2,088,170 |
| Change | - | -26.5% | -12.19% | -16.76% | -22.66% | -9.52% | -4.64% | -3.76% |
| P/E | 41.6x | 87.5x | 28.1x | 17.1x | -3.99x | 12.7x | 11.2x | 10.7x |
| PBR | 4.37x | 2.9x | 2.16x | 1.66x | 2.84x | 1.32x | 1.29x | 1.27x |
| PEG | - | -1.3x | 0x | 0.5x | 0x | -0x | 0.9x | 2.14x |
| Capitalization / Revenue | 2.95x | 1.75x | 1.5x | 1.1x | 0.83x | 0.76x | 0.73x | 0.69x |
| EV / Revenue | 3.16x | 1.98x | 1.66x | 1.25x | 0.93x | 0.83x | 0.77x | 0.7x |
| EV / EBITDA | 21.9x | 20.3x | 13.3x | 8.6x | -6.04x | 7.26x | 6.47x | 6.18x |
| EV / EBIT | 35.3x | 44.4x | 23.9x | 13.5x | -4.85x | 9.93x | 8.7x | 7.81x |
| EV / FCF | -344x | -207x | 23.3x | 23.7x | 25.7x | 21.9x | 15.5x | 12x |
| FCF Yield | -0.29% | -0.48% | 4.3% | 4.22% | 3.9% | 4.57% | 6.46% | 8.37% |
| 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% | - | 2.64% | 2.22% | 2.5% |
| EPS 2 | 117.2 | 39.1 | 109.1 | 146 | -492.6 | 142.1 | 160.1 | 168.1 |
| Distribution rate | 27.7% | 89.5% | 34.4% | 27.4% | - | 33.4% | 25% | 26.8% |
| Net sales 1 | 1,918,174 | 2,242,824 | 2,348,202 | 2,607,100 | 2,708,705 | 2,732,532 | 2,824,454 | 2,996,794 |
| EBITDA 1 | 276,411 | 219,550 | 294,696 | 378,268 | -416,096 | 313,245 | 335,378 | 338,032 |
| EBIT 1 | 171,487 | 100,081 | 163,106 | 240,200 | -518,978 | 229,110 | 249,476 | 267,506 |
| Net income 1 | 136,870 | 45,003 | 125,387 | 167,700 | -564,624 | 162,171 | 182,181 | 189,399 |
| Net Debt 1 | 396,055 | 519,251 | 383,894 | 389,807 | 261,200 | 212,122 | 106,477 | 24,815 |
| Reference price 2 | 4,874.00 | 3,422.50 | 3,065.00 | 2,492.00 | 1,966.00 | 1,800.00 | 1,800.00 | 1,800.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.67x | 0.83x | 7.26x | 2.64% | 13.07B | |
| 24.98x | 2.96x | 16.12x | 2.06% | 234B | |
| 13.45x | 1.64x | 7.4x | 3.8% | 194B | |
| 26.41x | 3.46x | 15.81x | 1.84% | 161B | |
| 34.77x | 5.17x | 21.71x | 1.13% | 152B | |
| 40.03x | 5.34x | 23.91x | 1.24% | 131B | |
| 30.28x | 4.36x | 21.36x | 0.89% | 101B | |
| 90.17x | 11.16x | 63.8x | 0.35% | 93.7B | |
| 33.08x | 5.32x | 18.51x | 1.37% | 90.07B | |
| 30.4x | 3.79x | 20.37x | 1.12% | 88.12B | |
| Average | 33.62x | 4.40x | 21.63x | 1.64% | 125.68B | |
| Weighted average by Cap. | 32.25x | 4.26x | 20.58x | 1.77% |
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
- Valuation Nidec Corporation
Select your edition
All financial news and data tailored to specific country editions
