|
Market Closed -
Japan Exchange
09:30:00 18/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 2,845.00 JPY | +1.39% |
|
+1.30% | +28.67% |
| 09-15 | TDK to Invest 40 Billion Yen to Boost AI Server Component Production | MT |
| 09-01 | TDK Corporation - Analyst/Investor Day |
Company Valuation: TDK Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,690,316 | 1,791,960 | 2,837,772 | 2,932,988 | 3,731,744 | 5,400,248 | - | - |
| Change | - | 6.01% | 58.36% | 3.36% | 27.23% | 44.71% | - | - |
| Enterprise Value (EV) 1 | 1,835,571 | 2,037,933 | 2,873,510 | 2,844,081 | 3,504,939 | 5,183,122 | 5,048,565 | 4,926,586 |
| Change | - | 11.02% | 41% | -1.02% | 23.24% | 47.88% | -2.6% | -2.42% |
| P/E | 9.52x | 15.7x | 22.8x | 17.5x | 19.1x | 20.8x | 17.8x | 15.2x |
| PBR | 1.26x | 1.23x | 1.66x | 1.63x | 1.71x | 2.28x | 2.1x | 1.9x |
| PEG | - | -0.4x | 2.5x | 0.5x | 1.1x | 0.6x | 1.1x | 0.9x |
| Capitalization / Revenue | 0.89x | 0.82x | 1.35x | 1.33x | 1.49x | 1.84x | 1.72x | 1.58x |
| EV / Revenue | 0.97x | 0.93x | 1.37x | 1.29x | 1.4x | 1.77x | 1.6x | 1.45x |
| EV / EBITDA | 1.18x | 5.43x | 7.91x | 6.76x | 7.35x | 8.69x | 7.44x | 6.48x |
| EV / EBIT | 11x | 12.1x | 16.6x | 12.7x | 12.9x | 15.1x | 12.6x | 10.4x |
| EV / FCF | -17.9x | -158x | 12.6x | 12.9x | 16.8x | 91.1x | 29.4x | 23.2x |
| FCF Yield | -5.59% | -0.63% | 7.95% | 7.75% | 5.97% | 1.1% | 3.4% | 4.31% |
| Dividend per Share 2 | 15.67 | 21.2 | 23.2 | 30 | 36 | 41.35 | 48.29 | 54.6 |
| Rate of return | 1.76% | 2.24% | 1.55% | 1.94% | 1.83% | 1.45% | 1.7% | 1.92% |
| EPS 2 | 93.67 | 60.24 | 65.74 | 88.1 | 103.1 | 136.7 | 159.6 | 187.4 |
| Distribution rate | 16.7% | 35.2% | 35.3% | 34.1% | 34.9% | 30.3% | 30.3% | 29.1% |
| Net sales 1 | 1,902,124 | 2,180,817 | 2,103,876 | 2,204,806 | 2,504,820 | 2,927,696 | 3,146,706 | 3,407,922 |
| EBITDA 1 | 1,549,796 | 375,112 | 363,439 | 420,420 | 476,607 | 596,766 | 678,512 | 760,170 |
| EBIT 1 | 166,665 | 168,827 | 172,893 | 224,192 | 272,415 | 342,411 | 402,149 | 471,695 |
| Net income 1 | 177,506 | 114,187 | 124,687 | 167,161 | 195,663 | 258,628 | 300,631 | 353,970 |
| Net Debt 1 | 145,255 | 245,973 | 35,738 | -88,907 | -226,805 | -217,126 | -351,683 | -473,662 |
| Reference price 2 | 892.00 | 945.00 | 1,496.20 | 1,546.00 | 1,966.00 | 2,845.00 | 2,845.00 | 2,845.00 |
| Nbr of stocks (in thousands) | 1,894,974 | 1,896,254 | 1,896,653 | 1,897,146 | 1,898,141 | 1,898,154 | - | - |
| Announcement Date | 5/11/22 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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.81x | 1.77x | 8.69x | 1.45% | 34.4B | |
| 32.83x | 11.62x | 21.21x | 0.84% | 118B | |
| 46.21x | 7.76x | 33.49x | 1.59% | 52.17B | |
| 26.37x | 1.22x | 13.92x | -.--% | 40.08B | |
| 29.7x | 2.14x | 14.23x | 1.54% | 30.08B | |
| 28.84x | 4.4x | 17.58x | -.--% | 27.97B | |
| 10.45x | 5.86x | 16.25x | 1.43% | 26.01B | |
| 30x | 4.66x | 18.53x | 0.76% | 17.63B | |
| 23.4x | 2.98x | 12.49x | -.--% | 16.4B | |
| 32.86x | 1.69x | 15.14x | 0.48% | 14.27B | |
| Average | 28.15x | 4.41x | 17.15x | 0.81% | 37.73B | |
| Weighted average by Cap. | 30.27x | 6.32x | 19.09x | 0.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6762 Stock
- Valuation TDK Corporation
Select your edition
All financial news and data tailored to specific country editions
