|
Market Closed -
Japan Exchange
10:30:00 06/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,107.00 JPY | -6.44% |
|
-18.08% | -4.70% |
| 11-02 | Macquarie Adjusts TDK's Price Target to 5,200 Yen | MT |
| 10-30 | TDK Board Approves Transition to Three-Committee Company Structure | MT |
Company Valuation: TDK Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,690,316 | 1,791,960 | 2,837,772 | 2,932,988 | 3,731,744 | 3,999,789 | - | - |
| Change | - | 6.01% | 58.36% | 3.36% | 27.23% | 7.18% | - | - |
| Enterprise Value (EV) 1 | 1,835,571 | 2,037,933 | 2,873,510 | 2,844,081 | 3,504,939 | 3,820,751 | 3,667,755 | 3,528,544 |
| Change | - | 11.02% | 41% | -1.02% | 23.24% | 9.01% | -4% | -3.8% |
| P/E | 9.52x | 15.7x | 22.8x | 17.5x | 19.1x | 14.9x | 12.7x | 10.8x |
| PBR | 1.26x | 1.23x | 1.66x | 1.63x | 1.71x | 1.68x | 1.54x | 1.38x |
| PEG | - | -0.4x | 2.5x | 0.5x | 1.1x | 0.4x | 0.8x | 0.6x |
| Capitalization / Revenue | 0.89x | 0.82x | 1.35x | 1.33x | 1.49x | 1.35x | 1.24x | 1.14x |
| EV / Revenue | 0.97x | 0.93x | 1.37x | 1.29x | 1.4x | 1.29x | 1.14x | 1.01x |
| EV / EBITDA | 1.18x | 5.43x | 7.91x | 6.76x | 7.35x | 6.29x | 5.27x | 4.5x |
| EV / EBIT | 11x | 12.1x | 16.6x | 12.7x | 12.9x | 10.6x | 8.54x | 7.22x |
| EV / FCF | -17.9x | -158x | 12.6x | 12.9x | 16.8x | -2,016x | 20.9x | 16.4x |
| FCF Yield | -5.59% | -0.63% | 7.95% | 7.75% | 5.97% | -0.05% | 4.77% | 6.1% |
| Dividend per Share 2 | 15.67 | 21.2 | 23.2 | 30 | 36 | 42.35 | 50.31 | 55.8 |
| Rate of return | 1.76% | 2.24% | 1.55% | 1.94% | 1.83% | 2.01% | 2.39% | 2.65% |
| EPS 2 | 93.67 | 60.24 | 65.74 | 88.1 | 103.1 | 141.8 | 165.3 | 195.1 |
| Distribution rate | 16.7% | 35.2% | 35.3% | 34.1% | 34.9% | 29.9% | 30.4% | 28.6% |
| Net sales 1 | 1,902,124 | 2,180,817 | 2,103,876 | 2,204,806 | 2,504,820 | 2,962,942 | 3,213,246 | 3,505,130 |
| EBITDA 1 | 1,549,796 | 375,112 | 363,439 | 420,420 | 476,607 | 607,902 | 696,608 | 784,806 |
| EBIT 1 | 166,665 | 168,827 | 172,893 | 224,192 | 272,415 | 360,650 | 429,391 | 489,045 |
| Net income 1 | 177,506 | 114,187 | 124,687 | 167,161 | 195,663 | 268,988 | 318,128 | 369,616 |
| Net Debt 1 | 145,255 | 245,973 | 35,738 | -88,907 | -226,805 | -179,037 | -332,034 | -471,244 |
| Reference price 2 | 892.00 | 945.00 | 1,496.20 | 1,546.00 | 1,966.00 | 2,107.00 | 2,107.00 | 2,107.00 |
| Nbr of stocks (in thousands) | 1,894,974 | 1,896,254 | 1,896,653 | 1,897,146 | 1,898,141 | 1,898,333 | - | - |
| Announcement Date | 11/05/22 | 28/04/23 | 26/04/24 | 28/04/25 | 28/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.86x | 1.29x | 6.29x | 2.01% | 25.26B | |
| 27.78x | 5.29x | 15.76x | 0.69% | 184B | |
| 28.88x | 10.36x | 18.62x | 0.95% | 107B | |
| 12.17x | 0.27x | 5.93x | 4.16% | 96.04B | |
| 37.74x | 4.99x | 16.9x | 1.07% | 91.42B | |
| 19.26x | 1.04x | 11.9x | 0.7% | 60.38B | |
| 19.03x | 3.19x | 12.22x | 1.41% | 59.52B | |
| 22.15x | 3.71x | 11.91x | 1.45% | 55.8B | |
| 38.42x | 4.52x | 19.28x | 0.32% | 47.04B | |
| 409.6x | 94.85x | 311.8x | - | 39.77B | |
| Average | 62.99x | 12.95x | 43.06x | 1.42% | 76.62B | |
| Weighted average by Cap. | 45.45x | 9.19x | 29.47x | 1.38% |
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
- 6762 Stock
- Valuation TDK Corporation
Select your edition
All financial news and data tailored to specific country editions
