OTCMNJDCY
Market cap20bUSD
Dec 23, Last price
4.30USD
1D
-1.15%
1Q
-17.55%
Jan 2017
-59.87%
Name
Nidec Corp
Chart & Performance
Profile
Nidec Corporation, together with its subsidiaries, develops, manufactures, and sells motors, electronics and optical components, and other related products in Japan and internationally. The company offers medium- and large-size motors, small-size and precision motors, motor-related products, units and modules, automotive components, mechanical equipment, inspection and measuring equipment, electronic devices, sensors, and other products. Its products are used for applications in robotics, IoT products, automotive components, home appliances, logistics/agriculture, information technology, office automation, mobile devices and optical components, medical and health care products, housing equipment, commercial and professional products, industrial machinery, and processing/inspection equipment. The company was incorporated in 1973 and is headquartered in Kyoto, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 2,347,159,000 4.65% | 2,242,824,000 16.92% | 1,918,174,000 18.55% | |||||||
Cost of revenue | 2,184,236,000 | 2,142,743,000 | 1,746,687,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 162,923,000 | 100,081,000 | 171,487,000 | |||||||
NOPBT Margin | 6.94% | 4.46% | 8.94% | |||||||
Operating Taxes | 76,332,000 | 74,889,000 | 34,051,000 | |||||||
Tax Rate | 46.85% | 74.83% | 19.86% | |||||||
NOPAT | 86,591,000 | 25,192,000 | 137,436,000 | |||||||
Net income | 125,387,000 178.86% | 44,964,000 -66.88% | 135,759,000 11.33% | |||||||
Dividends | (40,227,000) | (40,426,000) | (35,132,000) | |||||||
Dividend yield | 1.14% | 2.05% | 1.23% | |||||||
Proceeds from repurchase of equity | (1,028,000) | 168,985,000 | (57,496,000) | |||||||
BB yield | 0.03% | -8.58% | 2.02% | |||||||
Debt | ||||||||||
Debt current | 203,020,000 | 219,044,000 | 273,836,000 | |||||||
Long-term debt | 460,995,000 | 527,676,000 | 363,245,000 | |||||||
Deferred revenue | 34,199,000 | 37,951,000 | ||||||||
Other long-term liabilities | 130,130,000 | 6,776,000 | 4,951,000 | |||||||
Net debt | 381,072,000 | 501,840,000 | 387,118,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 320,766,000 | 143,485,000 | 94,994,000 | |||||||
CAPEX | (128,440,000) | (153,738,000) | (115,221,000) | |||||||
Cash from investing activities | (153,553,000) | (164,943,000) | (112,597,000) | |||||||
Cash from financing activities | (181,557,000) | (19,238,000) | (60,237,000) | |||||||
FCF | (65,095,000) | (134,632,000) | (118,181,000) | |||||||
Balance | ||||||||||
Cash | 217,005,000 | 189,909,000 | 204,483,000 | |||||||
Long term investments | 65,938,000 | 54,971,000 | 45,480,000 | |||||||
Excess cash | 165,585,050 | 132,738,800 | 154,054,300 | |||||||
Stockholders' equity | 1,737,643,000 | 2,590,690,000 | 2,525,298,000 | |||||||
Invested Capital | 2,252,467,950 | 1,959,916,200 | 1,782,283,700 | |||||||
ROIC | 4.11% | 1.35% | 8.38% | |||||||
ROCE | 6.74% | 4.63% | 8.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,149,200 | 575,552 | 584,157 | |||||||
Price | 3,065.00 -10.45% | 3,422.50 -29.78% | 4,874.00 -27.44% | |||||||
Market cap | 3,522,297,939 78.81% | 1,969,827,220 -30.81% | 2,847,181,613 -27.64% | |||||||
EV | 3,930,371,939 | 3,638,606,220 | 4,448,189,613 | |||||||
EBITDA | 294,513,000 | 219,550,000 | 189,132,000 | |||||||
EV/EBITDA | 13.35 | 16.57 | 23.52 | |||||||
Interest | 21,867,000 | 13,146,000 | 5,653,000 | |||||||
Interest/NOPBT | 13.42% | 13.14% | 3.30% |