Nidec Corporation (6594)

Basic

  • Market Cap

    ¥3,316.02B

  • EV

    ¥3,804.18B

  • Shares Out

    574.6M

  • Revenue

    ¥2,272.72B

  • Employees

    106,592

Margins

  • Gross

    19.29%

  • EBITDA

    10.67%

  • Operating

    5.26%

  • Pre-Tax

    6.49%

  • Net

    2.84%

  • FCF

    4.52%

Returns (5Yr Avg)

  • ROA

    3.83%

  • ROE

    8.68%

  • ROCE

    8.79%

  • ROIC

    6.23%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥8,314.95

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥3,955.17

  • Earnings (Dil)

    ¥112.14

  • FCF

    ¥178.58

  • Book Value

    ¥2,798.02

Growth (CAGR)

  • Rev 3Yr

    13.97%

  • Rev 5Yr

    8.27%

  • Rev 10Yr

    11.21%

  • Dil EPS 3Yr

    -4.41%

  • Dil EPS 5Yr

    -14.33%

  • Dil EPS 10Yr

    22.38%

  • Rev Fwd 2Yr

    6.62%

  • EBITDA Fwd 2Yr

    32.51%

  • EPS Fwd 2Yr

    109.98%

  • EPS LT Growth Est

    12.16%

Dividends

  • Yield

    —

  • Payout

    91.06%

  • DPS

    ¥105

  • DPS Growth 3Yr

    20.51%

  • DPS Growth 5Yr

    16%

  • DPS Growth 10Yr

    17.32%

  • DPS Growth Fwd 2Yr

    9.8%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

1,475,436.0

1,534,800.0

1,618,064.0

1,918,174.0

2,242,824.0

2,272,719.0

Total Revenues % Chg.

-0.9%

4.0%

5.4%

18.5%

16.9%

6.3%

Cost of Goods Sold, Total

1,139,694.0

1,202,253.0

1,251,506.0

1,514,837.0

1,829,623.0

1,834,418.0

Gross Profit

335,742.0

332,547.0

366,558.0

403,337.0

413,201.0

438,301.0

Selling General & Admin Expenses, Total

142,091.0

142,918.0

137,542.0

153,835.0

231,783.0

235,366.0

R&D Expenses

62,823.0

78,630.0

67,280.0

78,015.0

81,337.0

83,440.0

Other Operating Expenses, Total

204,914.0

221,548.0

204,822.0

231,850.0

313,120.0

318,806.0

Operating Income

130,828.0

110,999.0

161,736.0

171,487.0

100,081.0

119,495.0

Interest Expense, Total

-5,230.0

-9,514.0

-5,617.0

-5,228.0

-12,521.0

-17,472.0

Interest And Investment Income

10,365.0

9,219.0

3,568.0

3,929.0

16,698.0

28,491.0

Net Interest Expenses

5,135.0

-295.0

-2,049.0

-1,299.0

4,177.0

11,019.0

Income (Loss) On Equity Invest.

-633.0

-1,665.0

-989.0

-1,461.0

-3,905.0

-5,367.0

Currency Exchange Gains (Loss)

-44.0

-100.0

-4,255.0

2,272.0

20,031.0

23,050.0

Other Non Operating Income (Expenses)

-3,850.0

-1,338.0

260.0

-67.0

386.0

-620.0

EBT, Excl. Unusual Items

131,436.0

107,601.0

154,703.0

170,932.0

120,770.0

147,577.0

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Asset Writedown

-1,606.0

-2,441.0

-1,725.0

213.0

-177.0

—

EBT, Incl. Unusual Items

129,830.0

105,160.0

152,978.0

171,145.0

120,593.0

147,577.0

Income Tax Expense

25,771.0

29,784.0

30,133.0

34,051.0

74,889.0

82,131.0

Earnings From Continuing Operations

104,059.0

75,376.0

122,845.0

137,094.0

45,704.0

65,446.0

Earnings Of Discontinued Operations

6,574.0

-15,707.0

-228.0

-327.0

-1,983.0

-1,826.0

Minority Interest

-673.0

-1,210.0

-640.0

103.0

1,282.0

815.0

Net Income

109,960.0

58,459.0

121,977.0

136,870.0

45,003.0

64,435.0

Net Income to Common Incl Extra Items

109,960.0

58,459.0

121,977.0

136,870.0

45,003.0

64,435.0

Net Income to Common Excl. Extra Items

103,386.0

74,166.0

122,205.0

137,197.0

46,986.0

66,261.0

Total Shares Outstanding

588.6

585.8

585.7

580.3

574.8

574.6

Weighted Avg. Shares Outstanding

589.6

588.3

585.7

584.2

575.6

574.6

Weighted Avg. Shares Outstanding Dil

589.6

588.3

585.7

584.2

575.6

574.6

EPS

186.5

99.4

208.2

234.3

78.2

112.1

EPS Diluted

186.5

99.4

208.2

234.3

78.2

112.1

EBITDA

196,713.0

185,244.0

244,305.0

276,411.0

219,550.0

242,459.0