Nidec Corporation Website

Nidec Corporation

TSE-6594

Basic

  • Market Cap

    ¥4,036.55B

  • EV

    ¥4,443.69B

  • Shares Out

    574.6M

  • Revenue

    ¥2,347.16B

  • Employees

    101,112

Margins

  • Gross

    21.19%

  • EBITDA

    12.54%

  • Operating

    6.94%

  • Pre-Tax

    8.63%

  • Net

    5.33%

  • FCF

    8.89%

Returns (5Yr Avg)

  • ROA

    4.18%

  • ROTA

    10.07%

  • ROE

    8.51%

  • ROCE

    8.6%

  • ROIC

    5.75%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥8,311.76

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ¥220.77B

  • Net Debt

    ¥380.13B

  • Debt/Equity

    0.36

  • EBIT/Interest

    8.01

Growth (CAGR)

  • Rev 3Yr

    13.2%

  • Rev 5Yr

    9.73%

  • Rev 10Yr

    10.37%

  • Dil EPS 3Yr

    1.51%

  • Dil EPS 5Yr

    3.15%

  • Dil EPS 10Yr

    8.45%

  • Rev Fwd 2Yr

    7.91%

  • EBITDA Fwd 2Yr

    19.51%

  • EPS Fwd 2Yr

    32.64%

  • EPS LT Growth Est

    33.87%

Dividends

  • Yield

  • Payout

    34.42%

  • DPS

    ¥75

  • DPS Growth 3Yr

    7.72%

  • DPS Growth 5Yr

    7.39%

  • DPS Growth 10Yr

    11.61%

  • DPS Growth Fwd 2Yr

    12.3%

Select a metric from the list below to chart it

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

Mar '24

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Total Revenues

1,534,800

1,618,064

1,918,174

2,230,027

2,347,159

Total Revenues % Chg.

4%

5.4%

18.5%

16.3%

5.3%

Cost of Goods Sold, Total

1,202,253

1,251,506

1,514,837

1,826,976

1,849,854

Gross Profit

332,547

366,558

403,337

403,051

497,305

Selling General & Admin Expenses, Total

142,918

137,542

153,835

231,791

253,451

R&D Expenses

78,630

67,280

78,015

81,337

81,055

Other Operating Expenses, Total

221,548

204,822

231,850

313,128

334,506

Operating Income

110,999

161,736

171,487

89,923

162,799

Interest Expense, Total

-9,514

-5,617

-5,228

-12,521

-20,337

Interest And Investment Income

9,219

3,568

3,929

16,698

35,901

Net Interest Expenses

-295

-2,049

-1,299

4,177

15,564

Income (Loss) On Equity Invest.

-1,665

-989

-1,461

-3,905

-7,164

Currency Exchange Gains (Loss)

-100

-4,255

2,272

20,031

32,738

Other Non Operating Income (Expenses)

-1,338

260

-67

386

-1,137

EBT, Excl. Unusual Items

107,601

154,703

170,932

110,612

202,800

Gain (Loss) On Sale Of Investments

Asset Writedown

-2,441

-1,725

213

-177

-188

EBT, Incl. Unusual Items

105,160

152,978

171,145

110,435

202,612

Income Tax Expense

29,784

30,133

34,051

72,752

76,268

Earnings From Continuing Operations

75,376

122,845

137,094

37,683

126,344

Earnings Of Discontinued Operations

-15,707

-228

-327

-1,983

-44

Minority Interest

-1,210

-640

103

1,282

-1,156

Net Income

58,459

121,977

136,870

36,982

125,144

Net Income to Common Incl Extra Items

58,459

121,977

136,870

36,982

125,144

Net Income to Common Excl. Extra Items

74,166

122,205

137,197

38,965

125,188

Total Shares Outstanding

585.8

585.7

580.3

574.8

574.6

Weighted Avg. Shares Outstanding

588.3

585.7

584.2

575.6

574.6

Weighted Avg. Shares Outstanding Dil

588.3

585.7

584.2

575.6

574.6

EPS

99.4

208.2

234.3

64.3

217.8

EPS Diluted

99.4

208.2

234.3

64.3

217.8

EBITDA

185,244

244,305

276,411

209,445

294,389

Effective Tax Rate

28.3%

19.7%

19.9%

65.9%

37.6%