Valuation IDEC Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 31/08/2026 pm IST			5-day change	1st Jan Change
3,745.00 ^JPY	+7.00%		+2.60%	+28.25%

06/08	IDEC Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
19/06	Idec Corporation Announces Retirement of Mikio Funaki as Representative Director, Effective July 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	74,634	1,00,287	79,439	72,000	87,463	1,11,002	-	-
Change	-	34.37%	-20.79%	-9.36%	21.48%	26.91%	-	-
Enterprise Value (EV)	82,225	1,07,366	87,051	77,332	96,654	1,11,002	1,11,002	1,11,002
Change	-	30.58%	-18.92%	-11.17%	24.99%	14.84%	0%	0%
P/E	9.74x	9.86x	18x	40.5x	22.6x	13.3x	13.5x	11.4x
PBR	1.53x	1.72x	1.21x	1.14x	1.26x	-	-	-
PEG	-	0.3x	-0.3x	-0.7x	0x	0x	-10.52x	0.6x
Capitalization / Revenue	1.05x	1.2x	1.09x	1.07x	1.2x	1.27x	1.2x	1.13x
EV / Revenue	0x	0x	0x	0x	0x	1.27x	1.2x	1.13x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.9x	9.29x	7.76x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	100	130	130	130	130	130	130	150
Rate of return	3.89%	3.78%	4.81%	5.32%	4.39%	3.47%	3.47%	4.01%
EPS ²	264.1	348.4	150.1	60.36	131.2	280.6	277	327.3
Distribution rate	37.9%	37.3%	86.6%	215%	99.1%	46.3%	46.9%	45.8%
Net sales ¹	70,789	83,869	72,711	67,380	72,967	87,300	92,550	98,000
EBITDA	13,833	18,491	10,193	8,732	-	-	-	-
EBIT ¹	9,672	14,060	6,276	3,652	6,118	10,200	11,950	14,300
Net income ¹	7,896	10,144	4,407	1,778	3,873	8,300	8,200	9,700
Net Debt	7,591	7,079	7,612	5,332	9,191	-	-	-
Reference price ²	2,573.00	3,435.00	2,701.00	2,442.00	2,962.00	3,745.00	3,745.00	3,745.00
Nbr of stocks (in thousands)	29,007	29,196	29,411	29,484	29,528	29,640	-	-
Announcement Date	13/05/22	12/05/23	10/05/24	15/05/25	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.($)
IDEC CORPORATION	12.48x	-	-	3.71%	65Cr
SIEMENS AG	26.94x	3.15x	17.16x	1.94%	26TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.77x	2.33x	10.46x	2.88%	26TCr
SCHNEIDER ELECTRIC SE	31.88x	4.08x	18.82x	1.53%	20TCr
EATON CORPORATION PLC	35.78x	5.32x	22.65x	1.06%	16TCr
DELTA ELECTRONICS, INC.	44.55x	5.98x	26.68x	0.96%	15TCr
VERTIV HOLDINGS CO.	42.55x	7x	28.19x	0.1%	9.9TCr
DELTA ELECTRONICS (THAILAND)	87.58x	11.02x	62.54x	0.36%	9.28TCr
EMERSON ELECTRIC CO.	31.76x	5.13x	17.85x	1.42%	8.66TCr
FUJIKURA LTD.	31.12x	5.47x	21.14x	1.29%	5.53TCr
Average	36.24x	5.50x	25.05x	1.53%	13.53TCr
Weighted average by Cap.	34.66x	4.74x	21.95x	1.55%