Valuation Adeka Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-16 am EDT			5-day change	1st Jan Change
4,170.00 ^JPY	-2.36%		+0.70%	+7.59%

Jun. 02	Tranche Update on Adeka Corporation's Equity Buyback Plan announced on August 8, 2025.	CI
May. 28	Adeka Corporation's Equity Buyback announced on August 8, 2025, has closed with 4,823,900 shares, representing 4.82% for ¥17,999.94 million.	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	414,184	-	-
Change	-	-16.85%	42.18%	-16.92%	29.59%	16.83%	-	-
Enterprise Value (EV) ¹	247,842	201,823	301,376	221,994	311,436	369,251	355,818	343,851
Change	-	-18.57%	49.33%	-26.34%	40.29%	18.56%	-3.64%	-3.36%
P/E	11.7x	13.8x	14.3x	11x	13x	14.4x	13.4x	12.6x
PBR	1.11x	0.89x	1.15x	0.92x	1.13x	1.28x	1.22x	1.15x
PEG	-	-0.5x	0.4x	1.2x	1x	2.19x	1.84x	1.82x
Capitalization / Revenue	0.77x	0.57x	0.82x	0.67x	0.85x	0.93x	0.9x	0.87x
EV / Revenue	0.68x	0.5x	0.75x	0.55x	0.75x	0.83x	0.77x	0.72x
EV / EBITDA	4.9x	4.17x	5.74x	3.79x	5.15x	5.47x	5.08x	4.56x
EV / EBIT	7.1x	6.24x	8.51x	5.41x	7.49x	8.1x	7.31x	6.67x
EV / FCF	24.7x	-89x	16x	8.06x	16.4x	18.9x	13x	10.6x
FCF Yield	4.05%	-1.12%	6.27%	12.4%	6.08%	5.28%	7.69%	9.41%
Dividend per Share ²	70	70	90	100	112	122.2	127.7	135.5
Rate of return	2.59%	3.1%	2.79%	3.72%	3.1%	2.86%	2.99%	3.17%
EPS ²	230.2	163.3	224.9	245.6	278	296.2	317.8	339.7
Distribution rate	30.4%	42.9%	40%	40.7%	40.3%	41.2%	40.2%	39.9%
Net sales ¹	363,034	403,343	399,770	407,100	416,500	446,891	460,133	476,375
EBITDA ¹	50,547	48,372	52,493	58,565	60,449	67,533	70,020	75,333
EBIT ¹	34,927	32,369	35,428	41,000	41,600	45,580	48,667	51,525
Net income ¹	23,744	16,778	22,977	25,019	27,866	29,320	31,400	33,075
Net Debt ¹	-30,691	-29,765	-27,892	-51,573	-43,083	-44,933	-58,367	-70,333
Reference price ²	2,704.00	2,258.00	3,224.00	2,689.00	3,610.00	4,271.00	4,271.00	4,271.00
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	14.42x	0.83x	5.47x	2.86%	2.56B
AIR LIQUIDE	28.09x	4.33x	13.96x	2.03%	127B
NAN YA PLASTICS CORPORATION	20.74x	6.05x	41.77x	1.9%	56.03B
SABIC	51.99x	1.39x	8.79x	6.04%	41.54B
WANHUA CHEMICAL GROUP CO., LTD.	11.89x	1.16x	6.62x	2.57%	32.41B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.97x	2.95x	7.31x	4.43%	23.71B
LYONDELLBASELL INDUSTRIES N.V.	6.24x	0.8x	5.26x	4.76%	18.72B
RESONAC HOLDINGS CORPORATION	30.66x	2.47x	13.98x	0.41%	17.85B
SOLAR INDUSTRIES INDIA LIMITED	98.34x	17.03x	64.07x	0.06%	17.2B
ZHEJIANG JUHUA CO., LTD.	19.47x	-	-	2.04%	16.83B
Average	29.18x	4.11x	18.58x	2.71%	35.4B
Weighted average by Cap.	28.91x	4.18x	18.78x	2.66%