Valuation Adeka Corporation

Stocks

Delayed Japan Exchange 12:00:00 21/10/2026 pm IST			5-day change	1st Jan Change
4,663.00 ^JPY	+1.08%		-3.30%	+20.30%

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	4,52,199	-	-
Change	-	-16.85%	42.18%	-16.92%	29.59%	27.55%	-	-
Enterprise Value (EV) ¹	2,47,842	2,01,823	3,01,376	2,21,994	3,11,436	4,07,799	3,96,466	3,84,466
Change	-	-18.57%	49.33%	-26.34%	40.29%	30.94%	-2.78%	-3.03%
P/E	11.7x	13.8x	14.3x	11x	13x	14.3x	13.7x	12.4x
PBR	1.11x	0.89x	1.15x	0.92x	1.13x	1.39x	1.32x	1.24x
PEG	-	-0.5x	0.4x	1.2x	1x	0.8x	3.01x	1.2x
Capitalization / Revenue	0.77x	0.57x	0.82x	0.67x	0.85x	0.99x	0.95x	0.91x
EV / Revenue	0.68x	0.5x	0.75x	0.55x	0.75x	0.89x	0.83x	0.78x
EV / EBITDA	4.9x	4.17x	5.74x	3.79x	5.15x	5.93x	5.48x	4.97x
EV / EBIT	7.1x	6.24x	8.51x	5.41x	7.49x	8.53x	7.73x	6.87x
EV / FCF	24.7x	-89x	16x	8.06x	16.4x	32.8x	14.1x	11.5x
FCF Yield	4.05%	-1.12%	6.27%	12.4%	6.08%	3.05%	7.08%	8.67%
Dividend per Share ²	70	70	90	100	112	129.5	136.4	149
Rate of return	2.59%	3.1%	2.79%	3.72%	3.1%	2.78%	2.93%	3.2%
EPS ²	230.2	163.3	224.9	245.6	278	325.8	340.6	376.3
Distribution rate	30.4%	42.9%	40%	40.7%	40.3%	39.7%	40.1%	39.6%
Net sales ¹	3,63,034	4,03,343	3,99,770	4,07,100	4,16,500	4,58,445	4,75,431	4,94,333
EBITDA ¹	50,547	48,372	52,493	58,565	60,449	68,733	72,285	77,367
EBIT ¹	34,927	32,369	35,428	41,000	41,600	47,829	51,314	55,950
Net income ¹	23,744	16,778	22,977	25,019	27,866	31,522	33,468	36,579
Net Debt ¹	-30,691	-29,765	-27,892	-51,573	-43,083	-44,400	-55,733	-67,733
Reference price ²	2,704.00	2,258.00	3,224.00	2,689.00	3,610.00	4,663.00	4,663.00	4,663.00
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	14.16x	0.88x	5.86x	2.81%	282.86Cr
LINDE PLC	30.63x	7.01x	17.92x	1.28%	23TCr
AIR LIQUIDE	27.9x	4.31x	13.89x	2.13%	12TCr
THE SHERWIN-WILLIAMS COMPANY	30.17x	3.66x	18.75x	0.96%	8.11TCr
NAN YA PLASTICS CORPORATION	19.12x	6.82x	30.3x	3.86%	7.19TCr
AIR PRODUCTS & CHEMICALS, INC.	89.83x	6.61x	15.38x	2.39%	6.74TCr
SABIC	82.59x	1.21x	8.24x	6.29%	3.52TCr
WANHUA CHEMICAL GROUP CO., LTD.	10.67x	1.14x	6.2x	3.11%	3.14TCr
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.04x	3.02x	7.1x	4.68%	2.44TCr
PPG INDUSTRIES, INC.	15.02x	1.74x	10.2x	2.67%	2.41TCr
Average	32.91x	3.64x	13.38x	3.02%	6.93TCr
Weighted average by Cap.	35.02x	5.17x	16.62x	2.28%