Valuation Nidec Corporation OTC Markets

Stocks

NJDCY

US6540901096

Electrical Components & Equipment

Market Closed - OTC Markets 21:46:22 30/10/2026 +03			5-day change	1st Jan Change
2.300 ^USD	-9.80%		-8.00%	-30.72%

10-31	Nidec Corporation - Special Call
10-30	Nidec Submits Internal Management System Confirmation to TSE	MT

Company Valuation: Nidec Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,656,393	3,929,237	3,522,295	2,861,883	2,253,645	2,064,506	-	-
Change	-	-30.53%	-10.36%	-18.75%	-21.25%	-8.39%	-	-
Enterprise Value (EV) ¹	6,052,448	4,448,488	3,906,189	3,251,690	2,514,845	2,276,628	2,170,983	2,089,321
Change	-	-26.5%	-12.19%	-16.76%	-22.66%	-9.47%	-4.64%	-3.76%
P/E	41.6x	87.5x	28.1x	17.1x	-3.99x	12.7x	11.3x	10.7x
PBR	4.37x	2.9x	2.16x	1.66x	2.84x	1.32x	1.29x	1.27x
PEG	-	-1.3x	0x	0.5x	0x	-0x	0.9x	2.14x
Capitalization / Revenue	2.95x	1.75x	1.5x	1.1x	0.83x	0.76x	0.73x	0.69x
EV / Revenue	3.16x	1.98x	1.66x	1.25x	0.93x	0.83x	0.77x	0.7x
EV / EBITDA	21.9x	20.3x	13.3x	8.6x	-6.04x	8.2x	6.86x	6.18x
EV / EBIT	35.3x	44.4x	23.9x	13.5x	-4.85x	9.94x	8.7x	7.81x
EV / FCF	-344x	-207x	23.3x	23.7x	25.7x	21.9x	15.5x	12x
FCF Yield	-0.29%	-0.48%	4.3%	4.22%	3.9%	4.57%	6.46%	8.36%
Dividend per Share ²	32.5	35	37.5	40	-	47.5	40	45
Rate of return	0.67%	1.02%	1.22%	1.61%	-	2.64%	2.22%	2.5%
EPS ²	117.2	39.1	109.1	146	-492.6	142.1	160.1	168.1
Distribution rate	27.7%	89.5%	34.4%	27.4%	-	33.4%	25%	26.8%
Net sales ¹	1,918,174	2,242,824	2,348,202	2,607,100	2,708,705	2,732,532	2,824,454	2,996,794
EBITDA ¹	276,411	219,550	294,696	378,268	-416,096	277,677	316,272	338,032
EBIT ¹	171,487	100,081	163,106	240,200	-518,978	229,110	249,476	267,506
Net income ¹	136,870	45,003	125,387	167,700	-564,624	162,171	182,181	189,399
Net Debt ¹	396,055	519,251	383,894	389,807	261,200	212,122	106,477	24,815
Reference price ²	4,874.00	3,422.50	3,065.00	2,492.00	1,966.00	1,801.00	1,801.00	1,801.00
Nbr of stocks (in thousands)	1,160,524	1,148,061	1,149,199	1,148,428	1,146,310	1,146,311	-	-
Announcement Date	4/21/22 A	4/24/23 A	4/23/24 A	4/24/25 A	9/30/26 A	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

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.($)
SIEMENS AG	24.42x	2.91x	15.89x	2.1%	228B
SCHNEIDER ELECTRIC SE	24.76x	3.34x	15.31x	1.96%	156B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.1x	1.31x	6.18x	4.19%	163B
EATON CORPORATION PLC	32.87x	4.91x	20.63x	1.19%	144B
DELTA ELECTRONICS, INC.	35.04x	4.44x	20.62x	1.19%	106B
JOHNSON CONTROLS INTERNATIONAL PLC	31.22x	3.88x	20.83x	1.09%	90.27B
EMERSON ELECTRIC CO.	33.64x	5.42x	18.87x	1.34%	92B
TRANE TECHNOLOGIES PLC	27.09x	3.85x	19.14x	1%	89.75B
VERTIV HOLDINGS CO.	36.64x	6.05x	24.09x	0.11%	89.53B
Average	28.64x	4.01x	17.95x	1.58%	128.68B
Weighted average by Cap.	27.17x	3.72x	16.98x	1.8%