Valuation IDEC Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 11/09/26 pm AEST			5-day change	1st Jan Change
3,575.00 ^JPY	-0.14%		-1.52%	+22.43%

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	100,287	79,439	72,000	87,463	105,963	-	-
Change	-	34.37%	-20.79%	-9.36%	21.48%	21.15%	-	-
Enterprise Value (EV)	82,225	107,366	87,051	77,332	96,654	105,963	105,963	105,963
Change	-	30.58%	-18.92%	-11.17%	24.99%	9.63%	0%	0%
P/E	9.74x	9.86x	18x	40.5x	22.6x	12x	11.8x	10.9x
PBR	1.53x	1.72x	1.21x	1.14x	1.26x	-	-	-
PEG	-	0.3x	-0.3x	-0.7x	0x	0x	10.36x	1.3x
Capitalization / Revenue	1.05x	1.2x	1.09x	1.07x	1.2x	1.19x	1.07x	1.08x
EV / Revenue	0x	0x	0x	0x	0x	1.19x	1.07x	1.08x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.63x	8.15x	7.41x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	100	130	130	130	130	130	135	150
Rate of return	3.89%	3.78%	4.81%	5.32%	4.39%	3.64%	3.78%	4.2%
EPS ²	264.1	348.4	150.1	60.36	131.2	298.6	302	327.3
Distribution rate	37.9%	37.3%	86.6%	215%	99.1%	43.5%	44.7%	45.8%
Net sales ¹	70,789	83,869	72,711	67,380	72,967	89,400	99,400	98,000
EBITDA	13,833	18,491	10,193	8,732	-	-	-	-
EBIT ¹	9,672	14,060	6,276	3,652	6,118	11,000	13,000	14,300
Net income ¹	7,896	10,144	4,407	1,778	3,873	8,850	8,950	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	3,575.00	3,575.00	3,575.00
Nbr of stocks (in thousands)	29,007	29,196	29,411	29,484	29,528	29,640	-	-
Announcement Date	13/5/22	12/5/23	10/5/24	15/5/25	14/5/26	-	-	-

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	11.97x	-	-	3.64%	690M
SIEMENS AG	24.36x	2.92x	15.98x	2.13%	236B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	15.94x	2.04x	9.15x	3.17%	231B
SCHNEIDER ELECTRIC SE	30.6x	3.92x	18.13x	1.59%	190B
EATON CORPORATION PLC	37.78x	5.61x	23.81x	1.01%	165B
DELTA ELECTRONICS, INC.	39.48x	5.28x	23.67x	1.26%	133B
DELTA ELECTRONICS (THAILAND)	93.95x	11.83x	67.16x	0.34%	99.77B
VERTIV HOLDINGS CO.	42.55x	7x	28.13x	0.1%	98.97B
EMERSON ELECTRIC CO.	31.14x	5.04x	17.55x	1.45%	84.89B
AMETEK, INC.	32.98x	7.13x	22.42x	0.56%	55.45B
Average	36.08x	5.64x	25.11x	1.52%	129.49B
Weighted average by Cap.	34.60x	4.82x	22.12x	1.6%