Valuation IDEC Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 02/10/2026 +03			5-day change	1st Jan Change
3,820.00 ^JPY	+0.26%		-0.13%	+30.82%

08-06	IDEC Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-19	Idec Corporation Announces Retirement of Mikio Funaki as Representative Director, Effective July 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	74,634	100,287	79,439	72,000	87,463	113,225	-	-
Change	-	34.37%	-20.79%	-9.36%	21.48%	29.45%	-	-
Enterprise Value (EV)	82,225	107,366	87,051	77,332	96,654	113,225	113,225	113,225
Change	-	30.58%	-18.92%	-11.17%	24.99%	17.14%	0%	0%
P/E	9.74x	9.86x	18x	40.5x	22.6x	12.8x	12.7x	11.7x
PBR	1.53x	1.72x	1.21x	1.14x	1.26x	-	-	-
PEG	-	0.3x	-0.3x	-0.7x	0x	0x	11.15x	1.39x
Capitalization / Revenue	1.05x	1.2x	1.09x	1.07x	1.2x	1.27x	1.14x	1.16x
EV / Revenue	0x	0x	0x	0x	0x	1.27x	1.14x	1.16x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.3x	8.71x	7.92x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	100	130	130	130	130	130	135	150
Rate of return	3.89%	3.78%	4.81%	5.32%	4.39%	3.4%	3.53%	3.93%
EPS ²	264.1	348.4	150.1	60.36	131.2	298.6	302	327.3
Distribution rate	37.9%	37.3%	86.6%	215%	99.1%	43.5%	44.7%	45.8%
Net sales ¹	70,789	83,869	72,711	67,380	72,967	89,400	99,400	98,000
EBITDA	13,833	18,491	10,193	8,732	-	-	-	-
EBIT ¹	9,672	14,060	6,276	3,652	6,118	11,000	13,000	14,300
Net income ¹	7,896	10,144	4,407	1,778	3,873	8,850	8,950	9,700
Net Debt	7,591	7,079	7,612	5,332	9,191	-	-	-
Reference price ²	2,573.00	3,435.00	2,701.00	2,442.00	2,962.00	3,820.00	3,820.00	3,820.00
Nbr of stocks (in thousands)	29,007	29,196	29,411	29,484	29,528	29,640	-	-
Announcement Date	5/13/22 A	5/12/23 A	5/10/24 A	5/15/25 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.($)
IDEC CORPORATION	12.8x	-	-	3.4%	718M
SIEMENS AG	25.49x	3.02x	16.47x	2.03%	239B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.73x	7.84x	3.64%	203B
SCHNEIDER ELECTRIC SE	31.8x	4.07x	18.77x	1.53%	192B
EATON CORPORATION PLC	38.81x	5.73x	24.05x	1.01%	169B
DELTA ELECTRONICS, INC.	46x	6.17x	27.61x	1.08%	154B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.61x	0.88%	102B
DELTA ELECTRONICS (THAILAND)	93.76x	11.62x	66.36x	0.33%	96.97B
VERTIV HOLDINGS CO.	41.74x	6.86x	27.54x	0.1%	97.09B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.05x	21.73x	1.03%	94.64B
Average	36.78x	5.30x	25.77x	1.5%	134.84B
Weighted average by Cap.	35.64x	4.75x	22.86x	1.55%