|
Delayed
Japan Exchange
09:30:00 25/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,442.50 JPY | -0.07% |
|
+0.94% | +3.11% |
| 08-12 | Formosa Plastics OKs NT$400 Million Investment in Daicel JV | MT |
| 07-31 | Daicel Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
Company Valuation: Daicel Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 241,595 | 285,636 | 417,587 | 344,009 | 314,941 | 368,660 | - | - |
| Change | - | 18.23% | 46.2% | -17.62% | -8.45% | 17.06% | - | - |
| Enterprise Value (EV) 1 | 431,569 | 509,628 | 644,194 | 559,786 | 550,381 | 624,828 | 630,378 | 634,429 |
| Change | - | 18.09% | 26.4% | -13.1% | -1.68% | 13.53% | 0.89% | 0.64% |
| P/E | 7.85x | 7.2x | 7.66x | 7.15x | 31.6x | 11.3x | 10x | 8.4x |
| PBR | 0.89x | 0.97x | 1.16x | 0.96x | 0.88x | 0.99x | 0.94x | 0.88x |
| PEG | - | 0.2x | 0.2x | -0.88x | -0.4x | 0x | 0.8x | 0.4x |
| Capitalization / Revenue | 0.52x | 0.53x | 0.75x | 0.59x | 0.54x | 0.6x | 0.58x | 0.55x |
| EV / Revenue | 0.92x | 0.95x | 1.15x | 0.95x | 0.95x | 1.02x | 1x | 0.95x |
| EV / EBITDA | 5.47x | 6.44x | 6.71x | 5.47x | 6.44x | 7.13x | 6.49x | 5.78x |
| EV / EBIT | 8.51x | 10.7x | 10.3x | 9.18x | 13.1x | 14.3x | 13.2x | 11.5x |
| EV / FCF | -122x | -17.3x | -884x | 23.4x | 27.3x | 24.4x | 17.9x | 21.5x |
| FCF Yield | -0.82% | -5.78% | -0.11% | 4.28% | 3.66% | 4.1% | 5.58% | 4.65% |
| Dividend per Share 2 | 34 | 38 | 50 | 60 | 60 | 69.5 | 76 | 81.86 |
| Rate of return | 4.16% | 3.8% | 3.3% | 4.62% | 4.9% | 4.81% | 5.26% | 5.67% |
| EPS 2 | 104.1 | 138.9 | 197.6 | 181.4 | 38.75 | 128.2 | 144.1 | 171.8 |
| Distribution rate | 32.6% | 27.4% | 25.3% | 33.1% | 155% | 54.2% | 52.8% | 47.6% |
| Net sales 1 | 467,937 | 538,026 | 558,056 | 586,531 | 579,629 | 612,738 | 631,412 | 664,457 |
| EBITDA 1 | 78,892 | 79,083 | 96,037 | 102,400 | 85,412 | 87,574 | 97,202 | 109,733 |
| EBIT 1 | 50,697 | 47,508 | 62,393 | 61,011 | 42,069 | 43,800 | 47,700 | 55,229 |
| Net income 1 | 31,254 | 40,682 | 55,834 | 49,480 | 10,180 | 32,462 | 35,962 | 41,986 |
| Net Debt 1 | 189,974 | 223,992 | 226,607 | 215,777 | 235,440 | 256,168 | 261,717 | 265,768 |
| Reference price 2 | 817.00 | 1,000.00 | 1,514.00 | 1,297.50 | 1,225.50 | 1,443.50 | 1,443.50 | 1,443.50 |
| Nbr of stocks (in thousands) | 295,709 | 285,636 | 275,817 | 265,132 | 256,990 | 255,393 | - | - |
| Announcement Date | 5/11/22 A | 5/11/23 A | 5/9/24 A | 5/13/25 A | 5/12/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.26x | 1.02x | 7.13x | 4.81% | 2.32B | |
| 27.17x | 4.21x | 13.56x | 2.13% | 122B | |
| 17.47x | 5.62x | 27.94x | 3.94% | 59.28B | |
| 62.79x | 1.29x | 8.48x | 6.15% | 37.71B | |
| 11.07x | 1.18x | 6.38x | 2.99% | 32.37B | |
| 9.23x | 3.01x | 7.07x | 4.7% | 24.18B | |
| 8.28x | 0.84x | 5.18x | 4.59% | 19.44B | |
| 15.89x | 0.77x | 5.73x | 1.94% | 18.68B | |
| 69.23x | 12.52x | 45.52x | 0.07% | 18.36B | |
| 9.46x | 0.98x | 7.57x | 4.51% | 16.93B | |
| Average | 24.19x | 3.14x | 13.46x | 3.58% | 35.09B | |
| Weighted average by Cap. | 26.23x | 3.66x | 14.79x | 3.28% |
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
- 4202 Stock
- Valuation Daicel Corporation
Select your edition
All financial news and data tailored to specific country editions
