Valuation Nippn Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 18/09/26 pm AEST			5-day change	1st Jan Change
2,979.00 ^JPY	-1.36%		-0.50%	+25.12%

06/08	Nippn Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
29/06	Nippn to Book 9.3 Billion Yen Gain from Strategic Share Sale	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	127,614	129,420	184,959	169,375	224,260	246,258	-	-
Change	-	1.42%	42.91%	-8.43%	32.4%	9.81%	-	-
Enterprise Value (EV)	162,261	156,739	200,593	181,458	234,156	246,258	246,258	246,258
Change	-	-3.4%	27.98%	-9.54%	29.04%	5.17%	0%	0%
P/E	13.7x	12.6x	7.01x	6.84x	10.3x	11.8x	15.2x	14.2x
PBR	0.73x	0.69x	0.83x	0.7x	0.79x	-	-	-
PEG	-	1.45x	0x	-1.11x	-0.6x	-3.24x	-0.7x	2.01x
Capitalization / Revenue	0.4x	0.35x	0.46x	0.41x	0.54x	0.57x	0.55x	0.53x
EV / Revenue	0x	0x	0x	0x	0x	0.57x	0.55x	0.53x
EV / EBITDA	-	-	-	-	0x	7.27x	6.5x	6.23x
EV / EBIT	0x	0x	0x	0x	0x	12.6x	12.3x	11.3x
EV / FCF	0x	0x	0x	-0x	-0x	-244x	40.8x	19.1x
FCF Yield	0.29%	5.18%	1.01%	-1.29%	-3.91%	-0.41%	2.45%	5.23%
Dividend per Share ²	38	40	66	66	68	68	68	68
Rate of return	2.29%	2.41%	2.78%	3.04%	2.51%	2.28%	2.28%	2.28%
EPS ²	121.6	132.2	338.2	317.3	262.5	252.9	196.4	210.3
Distribution rate	31.3%	30.3%	19.5%	20.8%	25.9%	26.9%	34.6%	32.3%
Net sales ¹	321,317	365,525	400,514	410,878	418,425	430,500	446,970	463,355
EBITDA ¹	-	-	-	-	33,412	33,870	37,880	39,500
EBIT ¹	11,282	12,288	20,340	21,486	22,082	19,565	19,995	21,850
Net income ¹	9,327	10,260	26,367	24,757	21,803	20,960	16,280	17,425
Net Debt	34,647	27,319	15,634	12,083	9,896	-	-	-
Reference price ²	1,663.00	1,660.00	2,372.00	2,170.00	2,713.00	2,979.00	2,979.00	2,979.00
Nbr of stocks (in thousands)	76,737	77,964	77,976	78,053	82,661	82,665	-	-
Announcement Date	13/5/22	12/5/23	14/5/24	13/5/25	12/5/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NIPPN CORPORATION	11.78x	-	-	2.28%	1.56B
MODERN MILLS COMPANY	9.33x	2.39x	7.95x	7.37%	582M
FOURTH MILLING COMPANY	10.13x	-	-	6.75%	554M
MALAYAN FLOUR MILLS	4.8x	-	-	-	187M
Average	9.01x	2.39x	7.95x	5.47%	721.81M
Weighted average by Cap.	10.52x	2.39x	7.95x	4.29%