|
Market Closed -
Japan Exchange
12:00:00 30/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,130.00 JPY | -5.70% |
|
-8.72% | -8.56% |
| 01/10 | Tranche Update on EXEDY Corporation's Equity Buyback Plan announced on April 27, 2026. | CI |
| 24/09 | Exedy to Invest 1.7 Billion Yen in US-Based Fund | MT |
Company Valuation: EXEDY Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 73,912 | 85,128 | 1,43,716 | 1,61,043 | 2,02,098 | 1,93,920 | - | - |
| Change | - | 15.17% | 68.82% | 12.06% | 25.49% | -4.05% | - | - |
| Enterprise Value (EV) 1 | 54,445 | 59,241 | 1,01,756 | 1,49,175 | 1,82,183 | 1,74,268 | 1,64,573 | 1,55,469 |
| Change | - | 8.81% | 71.77% | 46.6% | 22.13% | -4.34% | -5.56% | -5.53% |
| P/E | 5.92x | 18.5x | -14.3x | 14.4x | 14.8x | 12.1x | 11x | 11.5x |
| PBR | 0.33x | 0.38x | 0.66x | 0.89x | 1.05x | 1.41x | 1.38x | 1.36x |
| PEG | - | -0.3x | 0x | -0x | 0.6x | 0.6x | 1.11x | -2.6x |
| Capitalization / Revenue | 0.28x | 0.3x | 0.47x | 0.52x | 0.66x | 0.63x | 0.62x | 0.62x |
| EV / Revenue | 0.21x | 0.21x | 0.33x | 0.48x | 0.6x | 0.56x | 0.53x | 0.5x |
| EV / EBITDA | 1.44x | 2.07x | 26.6x | 4.12x | 5.1x | 4.75x | 4.25x | 3.96x |
| EV / EBIT | 2.97x | 6.76x | -6.59x | 6.83x | 8.2x | 6.97x | 6.21x | 6.22x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 90 | 90 | 120 | 250 | 300 | 350 | 370 | 390 |
| Rate of return | 5.71% | 4.96% | 3.92% | 5.69% | 5.42% | 6.43% | 6.8% | 7.17% |
| EPS 2 | 265.9 | 97.78 | -213.4 | 304.1 | 374.3 | 450.9 | 495.4 | 473.5 |
| Distribution rate | 33.8% | 92% | -56.2% | 82.2% | 80.1% | 77.6% | 74.7% | 82.4% |
| Net sales 1 | 2,61,095 | 2,85,639 | 3,08,338 | 3,09,564 | 3,03,933 | 3,08,797 | 3,10,534 | 3,12,000 |
| EBITDA 1 | 37,791 | 28,683 | 3,831 | 36,190 | 35,699 | 36,700 | 38,700 | 39,300 |
| EBIT 1 | 18,328 | 8,760 | -15,438 | 21,845 | 22,230 | 25,006 | 26,498 | 25,000 |
| Net income 1 | 12,477 | 4,591 | -10,023 | 12,744 | 13,680 | 15,979 | 17,378 | 16,599 |
| Net Debt 1 | -19,467 | -25,887 | -41,960 | -11,868 | -19,915 | -19,653 | -29,347 | -38,451 |
| Reference price 2 | 1,575.00 | 1,813.00 | 3,060.00 | 4,390.00 | 5,530.00 | 5,440.00 | 5,440.00 | 5,440.00 |
| Nbr of stocks (in thousands) | 46,929 | 46,954 | 46,966 | 36,684 | 36,546 | 35,647 | - | - |
| Announcement Date | 29/04/22 | 28/04/23 | 25/04/24 | 24/04/25 | 27/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.07x | 0.56x | 4.75x | 6.43% | 122.85Cr | |
| 18.21x | 1.99x | 10.9x | 1.61% | 7.13TCr | |
| 16.06x | 1.11x | 8.55x | 2.32% | 3.7TCr | |
| 11.93x | 0.57x | 4.98x | 3.94% | 2.97TCr | |
| 12.01x | 0.5x | 3.57x | 4.89% | 2.66TCr | |
| 7.71x | 0.45x | 5.79x | 1.96% | 2.33TCr | |
| 15.77x | 2.73x | 9.66x | 3.84% | 2TCr | |
| 29.48x | 1.18x | 12.39x | 0.62% | 1.77TCr | |
| 10.39x | 0.49x | 4.77x | 3.07% | 1.71TCr | |
| 20.5x | 0.85x | 10.45x | 3.47% | 1.69TCr | |
| Average | 15.41x | 1.04x | 7.58x | 3.22% | 2.61TCr | |
| Weighted average by Cap. | 15.80x | 1.23x | 8.23x | 2.69% |
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
- 7278 Stock
- Valuation EXEDY Corporation
Select your edition
All financial news and data tailored to specific country editions
