Valuation NEC Corporation Deutsche Boerse AG

Stocks

NEC1

JP3733000008

IT Services & Consulting

Real-time Estimate Tradegate Other stock markets 13:04:43 06/08/2026 +03			5-day change	1st Jan Change
25.68 ^EUR	+0.84%		-2.55%	-10.50%

07-29	NEC's Profit Climbs 157% in Fiscal Q1	MT
07-29	NEC Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Company Valuation: NEC Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,403,157	1,358,384	2,928,366	4,191,365	5,109,408	6,142,291	-	-
Change	-	-3.19%	115.58%	43.13%	21.9%	20.22%	-	-
Enterprise Value (EV) ¹	1,552,201	1,484,571	2,984,791	4,273,109	4,939,589	5,655,449	5,453,202	5,321,329
Change	-	-4.36%	101.05%	43.16%	15.6%	14.49%	-3.58%	-2.42%
P/E	9.93x	12x	19.6x	23.9x	19x	20.7x	18.3x	16.5x
PBR	0.93x	0.84x	1.53x	2.15x	2.32x	2.51x	2.29x	2.04x
PEG	-	-0.7x	0.6x	1.4x	0.3x	2x	1.4x	1.5x
Capitalization / Revenue	0.47x	0.41x	0.84x	1.22x	1.43x	1.65x	1.58x	1.52x
EV / Revenue	0.51x	0.45x	0.86x	1.25x	1.38x	1.52x	1.4x	1.32x
EV / EBITDA	4.96x	4.2x	7.94x	9.68x	9.6x	9.63x	8.33x	7.61x
EV / EBIT	11.7x	8.71x	15.9x	16.7x	13.7x	13.2x	11.2x	9.98x
EV / FCF	18.4x	14.5x	17.1x	20x	12.2x	16.3x	16.4x	14.4x
FCF Yield	5.42%	6.91%	5.85%	4.99%	8.19%	6.15%	6.09%	6.96%
Dividend per Share ²	20	22	24	28	38	42.66	47.78	52.58
Rate of return	1.94%	2.16%	1.09%	0.89%	0.99%	0.92%	1.03%	1.14%
EPS ²	103.7	84.9	112.2	131.5	203	224.1	252.6	280.5
Distribution rate	19.3%	25.9%	21.4%	21.3%	18.7%	19%	18.9%	18.7%
Net sales ¹	3,014,095	3,313,018	3,477,262	3,423,400	3,582,733	3,711,472	3,887,073	4,037,472
EBITDA ¹	313,064	353,745	375,712	441,600	514,415	587,101	654,261	699,178
EBIT ¹	132,525	170,447	188,012	256,500	359,913	427,087	486,451	533,098
Net income ¹	141,277	114,500	149,521	175,183	270,228	299,071	336,084	372,275
Net Debt ¹	149,044	126,187	56,425	81,744	-169,819	-486,842	-689,089	-820,961
Reference price ²	1,030.00	1,020.00	2,198.00	3,145.00	3,846.00	4,631.00	4,631.00	4,631.00
Nbr of stocks (in thousands)	1,362,288	1,331,749	1,332,286	1,332,707	1,328,499	1,326,342	-	-
Announcement Date	4/28/22 A	4/28/23 A	4/26/24 A	4/28/25 A	4/28/26 A	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

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.($)
IBM	23.41x	3.77x	13.18x	2.86%	222B
SNOWFLAKE INC.	-111.07x	17.66x	101.98x	-.--%	110B
ACCENTURE PLC	12.64x	1.4x	7.33x	3.8%	104B
TATA CONSULTANCY SERVICES LTD.	15.63x	2.86x	10.8x	5.26%	91.82B
RELX PLC	21.26x	5.54x	13.6x	2.68%	63.87B
INFOSYS LIMITED	15.38x	2.25x	9.53x	5.08%	50B
HCL TECHNOLOGIES LIMITED	18.39x	2.36x	11.32x	4.73%	38.42B
NEC CORPORATION	20.66x	1.52x	9.63x	0.92%	38.98B
FUJITSU LIMITED	19.65x	1.6x	9.8x	1.49%	38.35B
Average	3.99x	4.33x	20.80x	2.98%	84.22B
Weighted average by Cap.	0.20x	5.10x	24.30x	2.92%