Valuation Nidec Corporation OTC Markets

Stocks

NJDCY

US6540901096

Electrical Components & Equipment

Delayed OTC Markets 17:13:14 03/09/2026 +03			5-day change	1st Jan Change
3.600 ^USD	-6.49%		-11.11%	+8.43%

08-21	Multiple Nidec Shareholders Seek Legal Action Over Alleged Improper Accounting	MT
08-05	Nidec Corporation Delays Earnings Results Release for the First Quarter Ended March 31, 2027	CI

Company Valuation: Nidec Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,869,322	5,656,393	3,929,237	3,522,295	2,861,883	2,842,848	-	-
Change	-	-28.12%	-30.53%	-10.36%	-18.75%	-0.67%	-	-
Enterprise Value (EV) ¹	8,181,271	6,052,448	4,448,488	3,906,189	3,251,690	3,146,396	2,981,084	2,806,355
Change	-	-26.02%	-26.5%	-12.19%	-16.76%	-3.24%	-5.25%	-5.86%
P/E	64.5x	41.6x	87.5x	28.1x	17.1x	19.1x	15.1x	13.2x
PBR	7.18x	4.37x	2.9x	2.16x	1.66x	1.56x	1.43x	1.31x
PEG	-	3.3x	-1.3x	0x	0.5x	-1.7x	0.6x	0.9x
Capitalization / Revenue	4.86x	2.95x	1.75x	1.5x	1.1x	1.08x	1.05x	1.01x
EV / Revenue	5.06x	3.16x	1.98x	1.66x	1.25x	1.19x	1.1x	0.99x
EV / EBITDA	32.1x	21.9x	20.3x	13.3x	8.6x	9.95x	7.61x	6.64x
EV / EBIT	51.1x	35.3x	44.4x	23.9x	13.5x	23.3x	11.9x	9.83x
EV / FCF	69x	-344x	-207x	23.3x	23.7x	27.4x	16.8x	14.2x
FCF Yield	1.45%	-0.29%	-0.48%	4.3%	4.22%	3.64%	5.97%	7.03%
Dividend per Share ²	30	32.5	35	37.5	40	43	47.08	52.5
Rate of return	0.45%	0.67%	1.02%	1.22%	1.61%	1.73%	1.9%	2.12%
EPS ²	104.1	117.2	39.1	109.1	146	129.9	164.6	188.3
Distribution rate	28.8%	27.7%	89.5%	34.4%	27.4%	33.1%	28.6%	27.9%
Net sales ¹	1,618,064	1,918,174	2,242,824	2,348,202	2,607,100	2,641,648	2,707,353	2,822,625
EBITDA ¹	255,011	276,411	219,550	294,696	378,268	316,220	391,864	422,822
EBIT ¹	160,011	171,487	100,081	163,106	240,200	135,237	251,069	285,556
Net income ¹	121,977	136,870	45,003	125,387	167,700	148,608	188,208	214,821
Net Debt ¹	311,949	396,055	519,251	383,894	389,807	303,548	138,235	-36,493
Reference price ²	6,717.50	4,874.00	3,422.50	3,065.00	2,492.00	2,480.00	2,480.00	2,480.00
Nbr of stocks (in thousands)	1,171,466	1,160,524	1,148,061	1,149,199	1,148,428	1,146,310	-	-
Announcement Date	4/22/21 A	4/21/22 A	4/24/23 A	4/23/24 A	4/24/25 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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.8x	2.17x	9.74x	3.05%	243B
SIEMENS AG	25.45x	3x	16.35x	2.06%	244B
SCHNEIDER ELECTRIC SE	30.29x	3.89x	17.95x	1.61%	187B
DELTA ELECTRONICS, INC.	42.11x	5.65x	25.19x	1.01%	141B
EATON CORPORATION PLC	34.72x	5.18x	22.05x	1.1%	152B
VERTIV HOLDINGS CO.	42.49x	6.99x	28.15x	0.1%	98.83B
DELTA ELECTRONICS (THAILAND)	87.54x	11.02x	62.54x	0.36%	92.52B
EMERSON ELECTRIC CO.	30.49x	4.95x	17.22x	1.48%	83.1B
FUJIKURA LTD.	28.83x	5.14x	19.54x	1.4%	53.13B
Average	37.64x	5.33x	24.30x	1.35%	143.8B
Weighted average by Cap.	33.64x	4.61x	21.37x	1.62%