Valuation Adeka Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-28 am EDT			5-day change	1st Jan Change
4,618.00 ^JPY	-0.75%		+1.01%	+19.14%

Aug. 07	Adeka Corporation Revises Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending March 31, 2027	CI
Aug. 07	Adeka Corporation Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	278,533	231,588	329,268	273,567	354,519	447,835	-	-
Change	-	-16.85%	42.18%	-16.92%	29.59%	26.32%	-	-
Enterprise Value (EV) ¹	247,842	201,823	301,376	221,994	311,436	403,435	392,102	380,102
Change	-	-18.57%	49.33%	-26.34%	40.29%	29.54%	-2.81%	-3.06%
P/E	11.7x	13.8x	14.3x	11x	13x	14.5x	14.1x	12.7x
PBR	1.11x	0.89x	1.15x	0.92x	1.13x	1.38x	1.32x	1.23x
PEG	-	-0.5x	0.4x	1.2x	1x	1x	4.66x	1.2x
Capitalization / Revenue	0.77x	0.57x	0.82x	0.67x	0.85x	0.99x	0.96x	0.92x
EV / Revenue	0.68x	0.5x	0.75x	0.55x	0.75x	0.89x	0.84x	0.78x
EV / EBITDA	4.9x	4.17x	5.74x	3.79x	5.15x	5.87x	5.52x	4.91x
EV / EBIT	7.1x	6.24x	8.51x	5.41x	7.49x	8.72x	7.89x	7.03x
EV / FCF	24.7x	-89x	16x	8.06x	16.4x	28x	14x	11.5x
FCF Yield	4.05%	-1.12%	6.27%	12.4%	6.08%	3.57%	7.12%	8.66%
Dividend per Share ²	70	70	90	100	112	126.6	130	143.4
Rate of return	2.59%	3.1%	2.79%	3.72%	3.1%	2.74%	2.82%	3.11%
EPS ²	230.2	163.3	224.9	245.6	278	317.8	327.4	363.1
Distribution rate	30.4%	42.9%	40%	40.7%	40.3%	39.8%	39.7%	39.5%
Net sales ¹	363,034	403,343	399,770	407,100	416,500	452,853	468,403	485,600
EBITDA ¹	50,547	48,372	52,493	58,565	60,449	68,733	71,088	77,367
EBIT ¹	34,927	32,369	35,428	41,000	41,600	46,271	49,686	54,040
Net income ¹	23,744	16,778	22,977	25,019	27,866	30,880	32,667	35,320
Net Debt ¹	-30,691	-29,765	-27,892	-51,573	-43,083	-44,400	-55,733	-67,733
Reference price ²	2,704.00	2,258.00	3,224.00	2,689.00	3,610.00	4,618.00	4,618.00	4,618.00
Nbr of stocks (in thousands)	103,008	102,564	102,130	101,736	98,205	96,976	-	-
Announcement Date	5/13/22	5/12/23	5/14/24	5/14/25	5/14/26	-	-	-

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.($)
ADEKA CORPORATION	14.64x	0.9x	5.92x	2.72%	2.83B
AIR LIQUIDE	26.69x	4.17x	13.42x	2.18%	124B
NAN YA PLASTICS CORPORATION	16.75x	7.15x	40.25x	2.21%	56.94B
SABIC	58.93x	1.37x	9.63x	5.89%	40.03B
WANHUA CHEMICAL GROUP CO., LTD.	12.45x	1.26x	6.83x	2.69%	35.36B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.92x	3.21x	7.55x	4.37%	25.97B
RONGSHENG PETROCHEMICAL CO., LTD.	19.85x	0.82x	6.6x	1.26%	20.47B
LYONDELLBASELL INDUSTRIES N.V.	8.62x	0.87x	5.35x	4.38%	20.37B
HENGLI PETROCHEMICAL CO.,LTD.	11.26x	1.01x	8.17x	3.72%	19.79B
RESONAC HOLDINGS CORPORATION	29.41x	2.77x	14.12x	0.4%	19.52B
Average	20.85x	2.35x	11.78x	2.98%	36.49B
Weighted average by Cap.	23.93x	3.34x	15.00x	2.86%