Valuation Adeka Corporation

Stocks

Delayed Japan Exchange Other stock markets 01:29:28 2026-06-19 am EDT			5-day change	1st Jan Change
4,157.00 ^JPY	+0.92%		+4.97%	+7.25%

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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	224,316	278,533	231,588	329,268	273,567	399,444	-	-
Change	-	24.17%	-16.85%	42.18%	-16.92%	46.01%	-	-
Enterprise Value (EV) ¹	195,536	247,842	201,823	301,376	221,994	311,436	355,344	342,794
Change	-	26.75%	-18.57%	49.33%	-26.34%	40.29%	-1.17%	-3.53%
P/E	13.7x	11.7x	13.8x	14.3x	11x	13x	13.8x	12.7x
PBR	0.98x	1.11x	0.89x	1.15x	0.92x	1.13x	1.24x	1.18x
PEG	-	0.3x	-0.5x	0.4x	1.2x	1x	0.9x	1.45x
Capitalization / Revenue	0.69x	0.77x	0.57x	0.82x	0.67x	0.85x	0.89x	0.86x
EV / Revenue	0.6x	0.68x	0.5x	0.75x	0.55x	0.75x	0.79x	0.74x
EV / EBITDA	4.44x	4.9x	4.17x	5.74x	3.79x	5.15x	5.32x	4.89x
EV / EBIT	6.75x	7.1x	6.24x	8.51x	5.41x	7.49x	7.64x	6.86x
EV / FCF	8.67x	24.7x	-89x	16x	8.06x	16.4x	20.9x	13.1x
FCF Yield	11.5%	4.05%	-1.12%	6.27%	12.4%	6.08%	4.79%	7.64%
Dividend per Share ²	48	70	70	90	100	112	123	130.3
Rate of return	2.21%	2.59%	3.1%	2.79%	3.72%	3.1%	2.99%	3.16%
EPS ²	159	230.2	163.3	224.9	245.6	278	298.9	325
Distribution rate	30.2%	30.4%	42.9%	40%	40.7%	40.3%	41.2%	40.1%
Net sales ¹	327,080	363,034	403,343	399,770	407,100	416,500	447,941	463,467
EBITDA ¹	44,048	50,547	48,372	52,493	58,565	60,449	66,800	70,040
EBIT ¹	28,979	34,927	32,369	35,428	41,000	41,600	46,540	50,000
Net income ¹	16,419	23,744	16,778	22,977	25,019	27,866	29,320	31,860
Net Debt ¹	-28,780	-30,691	-29,765	-27,892	-51,573	-43,083	-44,100	-56,650
Reference price ²	2,172.00	2,704.00	2,258.00	3,224.00	2,689.00	4,119.00	4,119.00	4,119.00
Nbr of stocks (in thousands)	103,276	103,008	102,564	102,130	101,736	96,976	-	-
Announcement Date	5/13/21	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	15.88x	0.86x	5.92x	2.54%	2.48B
AIR LIQUIDE	26.92x	4.15x	13.4x	2.1%	122B
SABIC	53.55x	1.39x	8.57x	5.87%	43.32B
WANHUA CHEMICAL GROUP CO., LTD.	11.66x	1.16x	6.5x	2.62%	31.98B
NAN YA PLASTICS CORPORATION	15.96x	3.88x	22.82x	3.15%	34.88B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.01x	2.91x	7.21x	4.47%	23.14B
RESONAC HOLDINGS CORPORATION	35.58x	2.78x	15.78x	0.36%	20.76B
GANFENG LITHIUM GROUP CO., LTD.	20.69x	3.18x	12.16x	0.58%	19.87B
LYONDELLBASELL INDUSTRIES N.V.	5.98x	0.82x	5.06x	4.6%	19.39B
ZHEJIANG JUHUA CO., LTD.	20.36x	-	-	1.95%	17.62B
Average	21.66x	2.35x	10.82x	2.82%	33.52B
Weighted average by Cap.	25.13x	2.97x	12.14x	2.85%