|
Market Closed -
Japan Exchange
04:30:00 17/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 5,176.00 JPY | -0.23% |
|
+0.74% | +54.46% |
| 11/09 | MIB slightly below flat, ECB raises all three rates | AN |
| 10/09 | MIB Europe's top performer, Lottomatica leads | AN |
Company Valuation: NGK Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 546,259 | 536,587 | 607,763 | 537,966 | 1,143,525 | 1,456,339 | - | - |
| Change | - | -1.77% | 13.26% | -11.48% | 112.56% | 27.36% | - | - |
| Enterprise Value (EV) 1 | 612,967 | 575,236 | 624,387 | 526,338 | 1,065,239 | 1,328,906 | 1,268,144 | 1,204,116 |
| Change | - | -6.16% | 8.54% | -15.7% | 102.39% | 24.75% | -4.57% | -5.05% |
| P/E | 7.74x | 9.87x | 15.3x | 9.87x | 19.3x | 15.9x | 15.1x | 13.9x |
| PBR | 0.94x | 0.84x | 0.87x | 0.75x | 1.41x | 1.73x | 1.62x | 1.51x |
| PEG | - | -0.5x | -0.6x | 0.3x | 1.8x | 0.3x | 2.77x | 1.64x |
| Capitalization / Revenue | 1.07x | 0.96x | 1.05x | 0.87x | 1.71x | 1.99x | 1.88x | 1.79x |
| EV / Revenue | 1.2x | 1.03x | 1.08x | 0.85x | 1.59x | 1.81x | 1.64x | 1.48x |
| EV / EBITDA | 4.62x | 4.77x | 5.07x | 3.8x | 6.99x | 7.33x | 6.54x | 5.79x |
| EV / EBIT | 7.34x | 8.62x | 9.4x | 6.48x | 11.2x | 11x | 9.74x | 8.57x |
| EV / FCF | 12.6x | 12.5x | 12x | 11x | 17.5x | 19.7x | 20.1x | 16.6x |
| FCF Yield | 7.92% | 7.99% | 8.31% | 9.09% | 5.71% | 5.09% | 4.99% | 6.02% |
| Dividend per Share 2 | 63 | 66 | 50 | 60 | 80 | 109.5 | 113.3 | 121.5 |
| Rate of return | 3.59% | 3.77% | 2.45% | 3.27% | 2.01% | 2.12% | 2.19% | 2.35% |
| EPS 2 | 226.6 | 177.5 | 133.6 | 186 | 206.3 | 325.1 | 342.8 | 371.9 |
| Distribution rate | 27.8% | 37.2% | 37.4% | 32.3% | 38.8% | 33.7% | 33% | 32.7% |
| Net sales 1 | 510,439 | 559,240 | 578,913 | 619,513 | 670,125 | 732,185 | 774,643 | 811,417 |
| EBITDA 1 | 132,797 | 120,490 | 123,203 | 138,494 | 152,484 | 181,212 | 193,840 | 207,950 |
| EBIT 1 | 83,527 | 66,761 | 66,397 | 81,241 | 94,997 | 120,337 | 130,186 | 140,500 |
| Net income 1 | 70,851 | 55,048 | 40,562 | 54,933 | 59,936 | 92,573 | 97,139 | 104,383 |
| Net Debt 1 | 66,708 | 38,649 | 16,624 | -11,628 | -78,286 | -127,433 | -188,194 | -252,223 |
| Reference price 2 | 1,753.00 | 1,752.00 | 2,040.00 | 1,835.50 | 3,977.00 | 5,176.00 | 5,176.00 | 5,176.00 |
| Nbr of stocks (in thousands) | 311,614 | 306,271 | 297,923 | 293,090 | 287,534 | 281,364 | - | - |
| Announcement Date | 28/4/22 | 28/4/23 | 26/4/24 | 28/4/25 | 30/4/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.96x | 1.82x | 7.35x | 2.11% | 9.41B | |
| 29.41x | 5.04x | 18.33x | 0.89% | 116B | |
| 26.43x | 4.85x | 16.96x | 2.27% | 35.13B | |
| 20.75x | 1.77x | 12.78x | 2.26% | 30.19B | |
| 28.19x | 3.79x | 14.3x | 0.12% | 27.72B | |
| 19.44x | 3.32x | 10.62x | 1.57% | 27.5B | |
| 20.8x | 3.02x | 13.02x | 1.13% | 25.37B | |
| 102.62x | 37.44x | 82.28x | 0.37% | 25.55B | |
| 23.41x | 2.86x | 12.32x | 1.61% | 25.05B | |
| 25.49x | 3.21x | 15.67x | 1.77% | 23.15B | |
| Average | 31.25x | 6.71x | 20.37x | 1.41% | 34.49B | |
| Weighted average by Cap. | 31.18x | 6.38x | 20.20x | 1.27% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5333 Stock
- Valuation NGK Corporation
Select your edition
All financial news and data tailored to specific country editions
