Valuation Adeka Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 30/10/2026 +03			5-day change	1st Jan Change
4,515.00 ^JPY	-2.27%		-0.24%	+16.49%

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	437,847	-	-
Change	-	-16.85%	42.18%	-16.92%	29.59%	23.5%	-	-
Enterprise Value (EV) ¹	247,842	201,823	301,376	221,994	311,436	395,947	386,714	373,680
Change	-	-18.57%	49.33%	-26.34%	40.29%	27.14%	-2.33%	-3.37%
P/E	11.7x	13.8x	14.3x	11x	13x	13.5x	12.7x	11.8x
PBR	1.11x	0.89x	1.15x	0.92x	1.13x	1.33x	1.26x	1.19x
PEG	-	-0.5x	0.4x	1.2x	1x	0.7x	2.1x	1.56x
Capitalization / Revenue	0.77x	0.57x	0.82x	0.67x	0.85x	0.95x	0.91x	0.88x
EV / Revenue	0.68x	0.5x	0.75x	0.55x	0.75x	0.86x	0.81x	0.75x
EV / EBITDA	4.9x	4.17x	5.74x	3.79x	5.15x	5.57x	5.08x	4.7x
EV / EBIT	7.1x	6.24x	8.51x	5.41x	7.49x	7.98x	7.26x	6.6x
EV / FCF	24.7x	-89x	16x	8.06x	16.4x	29.5x	14.6x	11.4x
FCF Yield	4.05%	-1.12%	6.27%	12.4%	6.08%	3.39%	6.87%	8.74%
Dividend per Share ²	70	70	90	100	112	128.9	137.6	150.3
Rate of return	2.59%	3.1%	2.79%	3.72%	3.1%	2.85%	3.05%	3.33%
EPS ²	230.2	163.3	224.9	245.6	278	335.4	355.7	382.5
Distribution rate	30.4%	42.9%	40%	40.7%	40.3%	38.4%	38.7%	39.3%
Net sales ¹	363,034	403,343	399,770	407,100	416,500	460,390	478,640	496,000
EBITDA ¹	50,547	48,372	52,493	58,565	60,449	71,135	76,085	79,433
EBIT ¹	34,927	32,369	35,428	41,000	41,600	49,600	53,271	56,650
Net income ¹	23,744	16,778	22,977	25,019	27,866	32,955	34,768	36,896
Net Debt ¹	-30,691	-29,765	-27,892	-51,573	-43,083	-41,900	-51,133	-64,167
Reference price ²	2,704.00	2,258.00	3,224.00	2,689.00	3,610.00	4,515.00	4,515.00	4,515.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADEKA CORPORATION	13.77x	0.88x	5.71x	2.79%	2.84B
LINDE PLC	30.59x	6.97x	17.89x	1.27%	232B
AIR LIQUIDE	28.74x	4.42x	14.26x	2.05%	126B
NAN YA PLASTICS CORPORATION	20.16x	7.18x	31.88x	3.67%	75.92B
THE SHERWIN-WILLIAMS COMPANY	29.64x	3.58x	18.53x	0.98%	79.28B
AIR PRODUCTS & CHEMICALS, INC.	92.56x	6.79x	15.81x	2.32%	69.42B
SABIC	88.37x	1.31x	9.14x	5.88%	37.63B
WANHUA CHEMICAL GROUP CO., LTD.	10.96x	1.08x	5.87x	2.83%	33.17B
PPG INDUSTRIES, INC.	16.3x	1.88x	10.91x	2.43%	26.51B
DOW INC.	17.16x	0.86x	5.98x	4.15%	24.43B
Average	34.83x	3.49x	13.60x	2.84%	70.72B
Weighted average by Cap.	36.21x	5.14x	16.86x	2.2%