Valuation Adeka Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 14/08/2026 pm IST			5-day change	1st Jan Change
4,772.00 ^JPY	+1.12%		+1.42%	+23.12%

07/08	Adeka Corporation Revises Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending March 31, 2027	CI
07/08	Adeka Corporation Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,78,533	2,31,588	3,29,268	2,73,567	3,54,519	4,57,630	-	-
Change	-	-16.85%	42.18%	-16.92%	29.59%	29.08%	-	-
Enterprise Value (EV) ¹	2,47,842	2,01,823	3,01,376	2,21,994	3,11,436	4,12,696	3,99,263	3,87,296
Change	-	-18.57%	49.33%	-26.34%	40.29%	32.51%	-3.26%	-3%
P/E	11.7x	13.8x	14.3x	11x	13x	15.8x	14.9x	13.9x
PBR	1.11x	0.89x	1.15x	0.92x	1.13x	1.42x	1.35x	1.27x
PEG	-	-0.5x	0.4x	1.2x	1x	2.1x	2.44x	1.95x
Capitalization / Revenue	0.77x	0.57x	0.82x	0.67x	0.85x	1.03x	0.99x	0.96x
EV / Revenue	0.68x	0.5x	0.75x	0.55x	0.75x	0.92x	0.87x	0.81x
EV / EBITDA	4.9x	4.17x	5.74x	3.79x	5.15x	6.11x	5.7x	5.14x
EV / EBIT	7.1x	6.24x	8.51x	5.41x	7.49x	9.14x	8.22x	7.52x
EV / FCF	24.7x	-89x	16x	8.06x	16.4x	21.2x	14.6x	12x
FCF Yield	4.05%	-1.12%	6.27%	12.4%	6.08%	4.73%	6.85%	8.36%
Dividend per Share ²	70	70	90	100	112	122.2	127.3	135.5
Rate of return	2.59%	3.1%	2.79%	3.72%	3.1%	2.59%	2.7%	2.87%
EPS ²	230.2	163.3	224.9	245.6	278	298.9	317.1	339.7
Distribution rate	30.4%	42.9%	40%	40.7%	40.3%	40.9%	40.1%	39.9%
Net sales ¹	3,63,034	4,03,343	3,99,770	4,07,100	4,16,500	4,46,396	4,61,546	4,76,375
EBITDA ¹	50,547	48,372	52,493	58,565	60,449	67,533	70,040	75,333
EBIT ¹	34,927	32,369	35,428	41,000	41,600	45,143	48,586	51,525
Net income ¹	23,744	16,778	22,977	25,019	27,866	29,350	31,583	33,075
Net Debt ¹	-30,691	-29,765	-27,892	-51,573	-43,083	-44,933	-58,367	-70,333
Reference price ²	2,704.00	2,258.00	3,224.00	2,689.00	3,610.00	4,719.00	4,719.00	4,719.00
Nbr of stocks (in thousands)	1,03,008	1,02,564	1,02,130	1,01,736	98,205	96,976	-	-
Announcement Date	13/05/22	12/05/23	14/05/24	14/05/25	14/05/26	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
ADEKA CORPORATION	15.79x	0.92x	6.11x	2.59%	287.15Cr
AIR LIQUIDE	26.8x	4.23x	13.6x	2.14%	12TCr
NAN YA PLASTICS CORPORATION	13.92x	4.97x	32.6x	2.94%	4.67TCr
SABIC	33.47x	1.33x	9.46x	6.51%	3.93TCr
WANHUA CHEMICAL GROUP CO., LTD.	12.41x	1.2x	6.84x	2.47%	3.39TCr
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.14x	3.08x	7.8x	4.52%	2.46TCr
LYONDELLBASELL INDUSTRIES N.V.	9.05x	0.87x	5.36x	4.42%	2.02TCr
RESONAC HOLDINGS CORPORATION	31.21x	2.72x	14.78x	0.38%	2TCr
SOLAR INDUSTRIES INDIA LIMITED	72.73x	13.02x	47.67x	0.08%	1.93TCr
ZANGGE MINING COMPANY LIMITED	16.43x	-	-	-	1.81TCr
Average	24.19x	3.60x	16.03x	2.89%	3.49TCr
Weighted average by Cap.	24.39x	3.78x	16.15x	2.9%