Company Valuation: Adeka Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 278,533 231,588 329,268 273,567 354,519 399,444 - -
Change - -16.85% 42.18% -16.92% 29.59% 12.67% - -
Enterprise Value (EV) 1 247,842 201,823 301,376 221,994 311,436 355,344 342,794 333,344
Change - -18.57% 49.33% -26.34% 40.29% 14.1% -3.53% -2.76%
P/E 11.7x 13.8x 14.3x 11x 13x 13.8x 12.7x 11.9x
PBR 1.11x 0.89x 1.15x 0.92x 1.13x 1.24x 1.18x 1.11x
PEG - -0.5x 0.4x 1.2x 1x 1.83x 1.45x 1.82x
Capitalization / Revenue 0.77x 0.57x 0.82x 0.67x 0.85x 0.89x 0.86x 0.82x
EV / Revenue 0.68x 0.5x 0.75x 0.55x 0.75x 0.79x 0.74x 0.69x
EV / EBITDA 4.9x 4.17x 5.74x 3.79x 5.15x 5.32x 4.89x 4.39x
EV / EBIT 7.1x 6.24x 8.51x 5.41x 7.49x 7.64x 6.86x 6.25x
EV / FCF 24.7x -89x 16x 8.06x 16.4x 20.9x 13.1x 10.4x
FCF Yield 4.05% -1.12% 6.27% 12.4% 6.08% 4.79% 7.64% 9.63%
Dividend per Share 2 70 70 90 100 112 123 130.3 137.3
Rate of return 2.59% 3.1% 2.79% 3.72% 3.1% 2.99% 3.16% 3.33%
EPS 2 230.2 163.3 224.9 245.6 278 298.9 325 346.2
Distribution rate 30.4% 42.9% 40% 40.7% 40.3% 41.2% 40.1% 39.7%
Net sales 1 363,034 403,343 399,770 407,100 416,500 447,941 463,467 484,333
EBITDA 1 50,547 48,372 52,493 58,565 60,449 66,800 70,040 75,850
EBIT 1 34,927 32,369 35,428 41,000 41,600 46,540 50,000 53,367
Net income 1 23,744 16,778 22,977 25,019 27,866 29,320 31,860 33,733
Net Debt 1 -30,691 -29,765 -27,892 -51,573 -43,083 -44,100 -56,650 -66,100
Reference price 2 2,704.00 2,258.00 3,224.00 2,689.00 3,610.00 4,119.00 4,119.00 4,119.00
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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.88x0.86x5.92x2.54% 2.48B
26.92x4.15x13.4x2.1% 122B
53.55x1.39x8.57x5.87% 43.32B
11.66x1.16x6.5x2.62% 31.98B
15.96x3.88x22.82x3.15% 34.88B
10.01x2.91x7.21x4.47% 23.14B
35.58x2.78x15.78x0.36% 20.76B
20.69x3.18x12.16x0.58% 19.87B
5.98x0.82x5.06x4.6% 19.39B
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%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 4401 Stock
  4. Valuation Adeka Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!