Valuation Nakabohtec Corrosion Protecting Co.,Ltd.

Stocks

Market Closed - Japan Exchange 04:40:35 30/10/26 pm AEDT			5-day change	1st Jan Change
5,550.00 ^JPY	+0.91%		+0.91%	-

04/08	Nakabohtec Corrosion Protecting Co.,Ltd.'s Equity Buyback announced on August 3, 2026, has closed with 290,500 shares, representing 11.85% for ¥1,722.67 million.	CI
04/08	Tranche Update on Nakabohtec Corrosion Protecting Co.,Ltd.'s Equity Buyback Plan announced on August 3, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	15,493	12,104	12,152	12,201	12,104	14,960
Change	-	-21.87%	0.4%	0.4%	-0.79%	23.6%
Enterprise Value (EV) ¹	12,472	8,779	8,735	8,273	8,189	10,121
Change	-	-29.61%	-0.5%	-5.3%	-1.01%	23.6%
P/E	17.5x	16x	13.8x	14.9x	11.7x	12.8x
PBR	2.08x	1.61x	1.54x	1.5x	1.41x	1.62x
PEG	-	-1.1x	0.8x	-2.07x	0.5x	1x
Capitalization / Revenue	1.19x	0.94x	0.86x	0.89x	0.82x	1x
EV / Revenue	0.96x	0.68x	0.62x	0.6x	0.56x	0.68x
EV / EBITDA	9.19x	7.56x	6.27x	6.41x	5.18x	6.97x
EV / EBIT	9.78x	8.26x	7x	7.03x	5.62x	7.71x
EV / FCF	-100x	8.89x	19.8x	8.13x	16.7x	6.24x
FCF Yield	-1%	11.2%	5.04%	12.3%	5.98%	16%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	365.7	311.9	365	338.7	425.6	482.5
Distribution rate	-	-	-	-	-	-
Net sales ¹	13,013	12,909	14,158	13,780	14,725	14,903
EBITDA ¹	1,357	1,161	1,394	1,291	1,581	1,452
EBIT ¹	1,275	1,063	1,247	1,177	1,457	1,312
Net income ¹	901	763	899	834	1,047	1,186
Net Debt ¹	-3,021	-3,325	-3,417	-3,928	-3,915	-4,839
Reference price ²	6,400.00	5,000.00	5,020.00	5,040.00	5,000.00	6,180.00
Nbr of stocks (in thousands)	2,421	2,421	2,421	2,421	2,421	2,421
Announcement Date	30/6/21	30/6/22	30/6/23	28/6/24	20/6/25	22/6/26

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NAKABOHTEC CORROSION PROTECTING CO.,LTD.	-	-	-	-	85.3M
NUCOR CORPORATION	13.71x	1.58x	8.08x	0.82%	62.13B
VALE S.A.	7.43x	1.5x	3.99x	8.99%	48.61B
ARCELORMITTAL	19.63x	0.79x	6.65x	1.02%	45.13B
STEEL DYNAMICS, INC.	14.21x	1.58x	9.2x	0.85%	35.67B
JSW STEEL LIMITED	17.58x	1.72x	9.34x	0.62%	32.01B
FORTESCUE LTD	17.92x	2.24x	5.63x	3.66%	30.87B
RELIANCE, INC.	16.31x	1.24x	10.72x	1.14%	22.26B
TATA STEEL LIMITED	11.78x	1.09x	6.57x	2.52%	22.05B
NIPPON STEEL CORPORATION	11.86x	0.76x	6.21x	3.67%	21.78B
Average	14.49x	1.39x	7.38x	2.59%	32.06B
Weighted average by Cap.	14.36x	1.42x	7.23x	2.68%