Valuation IDEC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 29/07/26 pm AEST			5-day change	1st Jan Change
3,245.00 ^JPY	-1.37%		0.00%	+11.13%

19/06	Idec Corporation Announces Retirement of Mikio Funaki as Representative Director, Effective July 1, 2026	CI
14/05	IDEC Corporation Reports Earnings Results for the Full Year Ended March 31, 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	96,023	-	-
Change	-	34.37%	-20.79%	-9.36%	21.48%	9.79%	-	-
Enterprise Value (EV)	82,225	107,366	87,051	77,332	96,654	96,023	96,023	96,023
Change	-	30.58%	-18.92%	-11.17%	24.99%	-0.65%	0%	0%
P/E	9.74x	9.86x	18x	40.5x	22.6x	14.9x	13.4x	13.1x
PBR	1.53x	1.72x	1.21x	1.14x	1.26x	-	-	-
PEG	-	0.3x	-0.3x	-0.7x	0x	0.2x	1.2x	6.15x
Capitalization / Revenue	1.05x	1.2x	1.09x	1.07x	1.2x	1.18x	1.11x	1.14x
EV / Revenue	0x	0x	0x	0x	0x	1.18x	1.11x	1.14x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.2x	9.19x	8.81x
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%	4.01%	4.01%	4.62%
EPS ²	264.1	348.4	150.1	60.36	131.2	218.3	242	247.1
Distribution rate	37.9%	37.3%	86.6%	215%	99.1%	59.6%	53.7%	60.7%
Net sales ¹	70,789	83,869	72,711	67,380	72,967	81,550	86,150	84,500
EBITDA	13,833	18,491	10,193	8,732	-	-	-	-
EBIT ¹	9,672	14,060	6,276	3,652	6,118	8,600	10,450	10,900
Net income ¹	7,896	10,144	4,407	1,778	3,873	6,450	7,150	7,300
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	3,245.00	3,245.00	3,245.00
Nbr of stocks (in thousands)	29,007	29,196	29,411	29,484	29,528	29,591	-	-
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	15.07x	-	-	3.95%	595M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.81x	2.5x	11.14x	2.74%	270B
SIEMENS AG	25.67x	2.99x	16.35x	2.07%	238B
SCHNEIDER ELECTRIC SE	28.17x	3.65x	16.82x	1.75%	168B
EATON CORPORATION PLC	33.21x	5.21x	22.2x	1.12%	150B
DELTA ELECTRONICS, INC.	38.91x	5.17x	22.43x	1.12%	127B
DELTA ELECTRONICS (THAILAND)	95.88x	12.77x	68.44x	0.31%	106B
VERTIV HOLDINGS CO.	46.86x	7.4x	30.13x	0.09%	104B
EMERSON ELECTRIC CO.	31.07x	5.07x	17.67x	1.46%	85.03B
AMETEK, INC.	33.33x	6.96x	21.68x	0.56%	55.34B
Average	36.70x	5.75x	25.21x	1.52%	130.28B
Weighted average by Cap.	34.81x	4.89x	22.25x	1.56%