Valuation Nidec Corporation Deutsche Boerse AG

Stocks

NIB

JP3734800000

Electrical Components & Equipment

Real-time Estimate Tradegate Other stock markets 16:50:23 22/06/2026 +03			5-day change	1st Jan Change
15.03 ^EUR	+2.09%		+1.98%	+28.36%

06-18	Nidec Corporation Announces Board and Committee Changes	CI
06-01	Nidec Appoints Tim Schamel as New CEO of Nidec Appliance, Commercial and Industrial Motors Business Unit	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	3,162,669	-	-
Change	-	-28.12%	-30.53%	-10.36%	-18.75%	10.51%	-	-
Enterprise Value (EV) ¹	8,181,271	6,052,448	4,448,488	3,906,189	3,251,690	3,466,217	3,300,904	3,126,176
Change	-	-26.02%	-26.5%	-12.19%	-16.76%	6.6%	-4.77%	-5.29%
P/E	64.5x	41.6x	87.5x	28.1x	17.1x	20.7x	16.4x	14.3x
PBR	7.18x	4.37x	2.9x	2.16x	1.66x	1.7x	1.55x	1.42x
PEG	-	3.3x	-1.3x	0x	0.5x	-1.9x	0.6x	1x
Capitalization / Revenue	4.86x	2.95x	1.75x	1.5x	1.1x	1.19x	1.17x	1.12x
EV / Revenue	5.06x	3.16x	1.98x	1.66x	1.25x	1.31x	1.22x	1.11x
EV / EBITDA	32.1x	21.9x	20.3x	13.3x	8.6x	11x	8.42x	7.39x
EV / EBIT	51.1x	35.3x	44.4x	23.9x	13.5x	25.6x	13.1x	10.9x
EV / FCF	69x	-344x	-207x	23.3x	23.7x	30.2x	18.6x	15.8x
FCF Yield	1.45%	-0.29%	-0.48%	4.3%	4.22%	3.31%	5.39%	6.31%
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%	1.6%	1.75%	1.95%
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	2,652,637	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	2,695.00	2,695.00	2,695.00
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

Sector Comparison:

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)	18.77x	2.59x	11.42x	2.73%	273B
SIEMENS AG	25.58x	3.03x	16.42x	2.05%	243B
SCHNEIDER ELECTRIC SE	30.91x	4x	18.49x	1.59%	186B
DELTA ELECTRONICS, INC.	51.75x	7.07x	30.41x	0.83%	176B
EATON CORPORATION PLC	36.54x	5.62x	23.76x	1.02%	164B
VERTIV HOLDINGS CO.	57.15x	9.16x	37.28x	0.08%	128B
DELTA ELECTRONICS (THAILAND)	108.54x	15.24x	78.64x	0.28%	127B
EMERSON ELECTRIC CO.	30.92x	5.03x	17.59x	1.47%	84.38B
AMETEK, INC.	32.79x	6.84x	21.32x	0.57%	54.42B
Average	43.66x	6.51x	28.37x	1.18%	159.48B
Weighted average by Cap.	40.16x	5.75x	25.89x	1.43%