Valuation Adeka Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
4,375.00 ^JPY	-1.35%		-3.87%	+12.87%

08-07	Adeka Corporation Revises Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending March 31, 2027	CI
08-07	Adeka Corporation Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	278,533	231,588	329,268	273,567	354,519	424,270	-	-
Change	-	-16.85%	42.18%	-16.92%	29.59%	19.68%	-	-
Enterprise Value (EV) ¹	247,842	201,823	301,376	221,994	311,436	379,870	368,537	356,537
Change	-	-18.57%	49.33%	-26.34%	40.29%	21.97%	-2.98%	-3.26%
P/E	11.7x	13.8x	14.3x	11x	13x	13.8x	13.4x	12x
PBR	1.11x	0.89x	1.15x	0.92x	1.13x	1.31x	1.25x	1.16x
PEG	-	-0.5x	0.4x	1.2x	1x	1x	4.43x	1.1x
Capitalization / Revenue	0.77x	0.57x	0.82x	0.67x	0.85x	0.94x	0.91x	0.87x
EV / Revenue	0.68x	0.5x	0.75x	0.55x	0.75x	0.84x	0.79x	0.73x
EV / EBITDA	4.9x	4.17x	5.74x	3.79x	5.15x	5.53x	5.18x	4.61x
EV / EBIT	7.1x	6.24x	8.51x	5.41x	7.49x	8.21x	7.42x	6.6x
EV / FCF	24.7x	-89x	16x	8.06x	16.4x	26.4x	13.2x	10.8x
FCF Yield	4.05%	-1.12%	6.27%	12.4%	6.08%	3.79%	7.58%	9.24%
Dividend per Share ²	70	70	90	100	112	126.6	130	143.4
Rate of return	2.59%	3.1%	2.79%	3.72%	3.1%	2.89%	2.97%	3.28%
EPS ²	230.2	163.3	224.9	245.6	278	317.8	327.4	363.1
Distribution rate	30.4%	42.9%	40%	40.7%	40.3%	39.8%	39.7%	39.5%
Net sales ¹	363,034	403,343	399,770	407,100	416,500	452,853	468,403	485,600
EBITDA ¹	50,547	48,372	52,493	58,565	60,449	68,733	71,088	77,367
EBIT ¹	34,927	32,369	35,428	41,000	41,600	46,271	49,686	54,040
Net income ¹	23,744	16,778	22,977	25,019	27,866	30,880	32,667	35,320
Net Debt ¹	-30,691	-29,765	-27,892	-51,573	-43,083	-44,400	-55,733	-67,733
Reference price ²	2,704.00	2,258.00	3,224.00	2,689.00	3,610.00	4,375.00	4,375.00	4,375.00
Nbr of stocks (in thousands)	103,008	102,564	102,130	101,736	98,205	96,976	-	-
Announcement Date	5/13/22 A	5/12/23 A	5/14/24 A	5/14/25 A	5/14/26 A	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
ADEKA CORPORATION	13.77x	0.84x	5.53x	2.89%	2.76B
AIR LIQUIDE	26.87x	4.17x	13.41x	2.15%	123B
NAN YA PLASTICS CORPORATION	16.65x	6.19x	32.34x	2.76%	58.8B
SABIC	58.58x	1.36x	9.57x	6.03%	39.78B
WANHUA CHEMICAL GROUP CO., LTD.	12.13x	1.24x	6.73x	2.79%	34.76B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.91x	3.21x	7.54x	4.38%	25.99B
SOLAR INDUSTRIES INDIA LIMITED	78.7x	14.29x	51.99x	0.06%	21.11B
LYONDELLBASELL INDUSTRIES N.V.	8.71x	0.87x	5.34x	4.33%	20.57B
RONGSHENG PETROCHEMICAL CO., LTD.	16.48x	0.79x	5.84x	1.87%	19.41B
HENGLI PETROCHEMICAL CO.,LTD.	10.12x	1.02x	7.83x	4.22%	18.12B
Average	25.19x	3.40x	14.61x	3.15%	36.43B
Weighted average by Cap.	26.56x	3.88x	16.03x	2.99%