Valuation NEC Corporation Deutsche Boerse AG

Stocks

NEC1

JP3733000008

IT Services & Consulting

Real-time Estimate Tradegate Other stock markets 03:14:53 24/07/2026 pm IST			5-day change	1st Jan Change
22.84 ^EUR	+1.65%		+0.53%	-21.01%

23/07	Analysts Point to Measures for NEC as AI Weighs on Traditional Tech Firms	MT
22/07	Robot AI company Noetra is 'last chance' for Japan, CEO says	RE

Company Valuation: NEC Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	14,03,157	13,58,384	29,28,366	41,91,365	51,09,408	56,23,697	-	-
Change	-	-3.19%	115.58%	43.13%	21.9%	10.07%	-	-
Enterprise Value (EV) ¹	15,52,201	14,84,571	29,84,791	42,73,109	49,39,589	53,19,544	51,91,139	49,02,610
Change	-	-4.36%	101.05%	43.16%	15.6%	7.69%	-2.41%	-5.56%
P/E	9.93x	12x	19.6x	23.9x	19x	19.6x	17.1x	15.5x
PBR	0.93x	0.84x	1.53x	2.15x	2.32x	2.32x	2.11x	1.89x
PEG	-	-0.7x	0.6x	1.4x	0.3x	2.9x	1.2x	1.4x
Capitalization / Revenue	0.47x	0.41x	0.84x	1.22x	1.43x	1.53x	1.45x	1.4x
EV / Revenue	0.51x	0.45x	0.86x	1.25x	1.38x	1.45x	1.34x	1.22x
EV / EBITDA	4.96x	4.2x	7.94x	9.68x	9.6x	9.17x	8.04x	7.11x
EV / EBIT	11.7x	8.71x	15.9x	16.7x	13.7x	12.6x	10.8x	9.32x
EV / FCF	18.4x	14.5x	17.1x	20x	12.2x	17.6x	16.5x	14x
FCF Yield	5.42%	6.91%	5.85%	4.99%	8.19%	5.69%	6.04%	7.13%
Dividend per Share ²	20	22	24	28	38	42.74	47.71	52.52
Rate of return	1.94%	2.16%	1.09%	0.89%	0.99%	1.01%	1.13%	1.24%
EPS ²	103.7	84.9	112.2	131.5	203	216.7	247.4	274.4
Distribution rate	19.3%	25.9%	21.4%	21.3%	18.7%	19.7%	19.3%	19.1%
Net sales ¹	30,14,095	33,13,018	34,77,262	34,23,400	35,82,733	36,81,345	38,71,073	40,26,472
EBITDA ¹	3,13,064	3,53,745	3,75,712	4,41,600	5,14,415	5,79,958	6,45,706	6,89,497
EBIT ¹	1,32,525	1,70,447	1,88,012	2,56,500	3,59,913	4,22,007	4,79,978	5,25,847
Net income ¹	1,41,277	1,14,500	1,49,521	1,75,183	2,70,228	2,88,853	3,29,142	3,64,182
Net Debt ¹	1,49,044	1,26,187	56,425	81,744	-1,69,819	-3,04,152	-4,32,558	-7,21,087
Reference price ²	1,030.00	1,020.00	2,198.00	3,145.00	3,846.00	4,240.00	4,240.00	4,240.00
Nbr of stocks (in thousands)	13,62,288	13,31,749	13,32,286	13,32,707	13,28,499	13,26,344	-	-
Announcement Date	28/04/22	28/04/23	26/04/24	28/04/25	28/04/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

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.($)
IBM	20.07x	3.42x	11.89x	3.27%	19TCr
SNOWFLAKE INC.	-92.86x	14.68x	84.97x	-.--%	9.19TCr
ACCENTURE PLC	10.27x	1.13x	5.93x	4.68%	8.49TCr
TATA CONSULTANCY SERVICES LTD.	14.54x	2.65x	10.01x	5.65%	8.38TCr
RELX PLC	19.18x	5.09x	12.52x	2.95%	5.7TCr
INFOSYS LIMITED	13.66x	1.98x	8.37x	5.76%	4.38TCr
FUJITSU LIMITED	18.54x	1.49x	9.37x	1.6%	3.43TCr
HCL TECHNOLOGIES LIMITED	16.96x	2.19x	10.16x	5.1%	3.48TCr
NARI TECHNOLOGY CO., LTD.	21.13x	2.45x	16.03x	2.84%	2.87TCr
Average	4.61x	3.90x	18.81x	3.54%	7.26TCr
Weighted average by Cap.	1.50x	4.45x	20.93x	3.43%