Nidec Corp
TSE:6594

Watchlist Manager
Nidec Corp Logo
Nidec Corp
TSE:6594
Watchlist
Price: 2 690.5 JPY -0.17% Market Closed
Market Cap: 3.2T JPY
Have any thoughts about
Nidec Corp?
Write Note

Relative Value

The Relative Value of one Nidec Corp stock under the Base Case scenario is 2 943 JPY. Compared to the current market price of 2 690.5 JPY, Nidec Corp is Undervalued by 9%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
2 943 JPY
Undervaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
44
Median 3Y
1.1
Median 5Y
1.3
Industry
1.7
Forward
1.2
vs History
46
vs Industry
22
Median 3Y
20.2
Median 5Y
26.9
Industry
22.6
Forward
16.2
vs History
82
vs Industry
37
Median 3Y
13.1
Median 5Y
14.6
Industry
14.8
vs History
42
vs Industry
7
Median 3Y
50.5
Median 5Y
51.3
Industry
20
vs History
63
vs Industry
31
Median 3Y
1.7
Median 5Y
1.9
Industry
2
vs History
57
vs Industry
42
Median 3Y
1.3
Median 5Y
1.4
Industry
1.8
Forward
1.3
vs History
50
vs Industry
37
Median 3Y
6.4
Median 5Y
6.9
Industry
7.3
vs History
46
vs Industry
37
Median 3Y
10.6
Median 5Y
12
Industry
14.5
Forward
8.9
vs History
50
vs Industry
28
Median 3Y
16.8
Median 5Y
20.6
Industry
17.9
vs History
84
vs Industry
34
Median 3Y
14
Median 5Y
16.7
Industry
14.5
vs History
65
vs Industry
22
Median 3Y
20.5
Median 5Y
25.5
Industry
17.4
vs History
57
vs Industry
38
Median 3Y
1.3
Median 5Y
1.4
Industry
1.6

Multiples Across Competitors

Competitors Multiples
Nidec Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Nidec Corp
TSE:6594
3.1T JPY 1.2 26.9 12 20.2
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
1.1T CNY 2.9 24.1 20.7 20.7
FR
Schneider Electric SE
PAR:SU
122.9B EUR 3.2 28.8 15.7 19.4
IE
Eaton Corporation PLC
NYSE:ETN
109.1B USD 4.4 28.7 20.6 24.6
CH
Abb Ltd
SIX:ABBN
88.9B CHF 3.1 25.7 17.7 20.5
US
Emerson Electric Co
NYSE:EMR
63.1B USD 3.6 26.2 14.7 23.2
KR
LG Energy Solution Ltd
KRX:373220
80.5T KRW 2.9 -221.9 22.8 79.4
US
AMETEK Inc
NYSE:AME
41.4B USD 6 30.1 19.6 23.8
BR
WEG SA
BOVESPA:WEGE3
200B BRL 5.6 32.8 24.6 27.1
US
Rockwell Automation Inc
NYSE:ROK
30.6B USD 3.8 33.4 20.4 27.8
FR
Legrand SA
PAR:LR
27.3B EUR 3.2 23.4 14.7 18.2
P/E Multiple
Earnings Growth PEG
JP
Nidec Corp
TSE:6594
Average P/E: 28
26.9
24%
1.1
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
24.1
22%
1.1
FR
Schneider Electric SE
PAR:SU
28.8
18%
1.6
IE
Eaton Corporation PLC
NYSE:ETN
28.7
15%
1.9
CH
Abb Ltd
SIX:ABBN
25.7
12%
2.1
US
Emerson Electric Co
NYSE:EMR
26.2
27%
1
KR
LG Energy Solution Ltd
KRX:373220
Negative Multiple: -221.9
16%
N/A
US
AMETEK Inc
NYSE:AME
30.1
13%
2.3
BR
WEG SA
BOVESPA:WEGE3
32.8
16%
2.1
US
Rockwell Automation Inc
NYSE:ROK
33.4
15%
2.2
FR
Legrand SA
PAR:LR
23.4
12%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Nidec Corp
TSE:6594
Average EV/EBITDA: 18.5
12
12%
1
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
20.7
36%
0.6
FR
Schneider Electric SE
PAR:SU
15.7
11%
1.4
IE
Eaton Corporation PLC
NYSE:ETN
20.6
12%
1.7
CH
Abb Ltd
SIX:ABBN
17.7
13%
1.4
US
Emerson Electric Co
NYSE:EMR
14.7
12%
1.2
KR
LG Energy Solution Ltd
KRX:373220
22.8
30%
0.8
US
AMETEK Inc
NYSE:AME
19.6
8%
2.5
BR
WEG SA
BOVESPA:WEGE3
24.6
17%
1.4
US
Rockwell Automation Inc
NYSE:ROK
20.4
11%
1.9
FR
Legrand SA
PAR:LR
14.7
7%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Nidec Corp
TSE:6594
Average EV/EBIT: 27.7
20.2
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
20.7
22%
0.9
FR
Schneider Electric SE
PAR:SU
19.4
14%
1.4
IE
Eaton Corporation PLC
NYSE:ETN
24.6
14%
1.8
CH
Abb Ltd
SIX:ABBN
20.5
12%
1.7
US
Emerson Electric Co
NYSE:EMR
23.2
26%
0.9
KR
LG Energy Solution Ltd
KRX:373220
79.4
27%
2.9
US
AMETEK Inc
NYSE:AME
23.8
9%
2.6
BR
WEG SA
BOVESPA:WEGE3
27.1
20%
1.4
US
Rockwell Automation Inc
NYSE:ROK
27.8
14%
2
FR
Legrand SA
PAR:LR
18.2
10%
1.8