Valuation Nipro Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 28/07/26 pm AEST			5-day change	1st Jan Change
1,627.00 ^JPY	-0.06%		+2.20%	+10.16%

14/07	Jefferies Adjusts Nipro's Price Target to 1,700 Yen From 1,500 Yen, Keeps at Hold	MT
12/05	Nipro Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	167,011	166,195	199,874	221,565	253,125	267,462	-	-
Change	-	-0.49%	20.26%	10.85%	14.24%	5.66%	-	-
Enterprise Value (EV) ¹	636,521	672,257	730,303	745,971	796,341	778,377	758,608	733,273
Change	-	5.61%	8.63%	2.15%	6.75%	-2.26%	-2.54%	-3.34%
P/E	12.4x	36.3x	18x	43.3x	18.7x	18.1x	13.5x	10.1x
PBR	0.9x	0.81x	0.86x	0.88x	0.92x	0.94x	0.89x	0.84x
PEG	-	-0.6x	0x	-0.8x	0x	2.15x	0.4x	0.3x
Capitalization / Revenue	0.34x	0.3x	0.34x	0.34x	0.38x	0.38x	0.37x	0.35x
EV / Revenue	1.29x	1.23x	1.24x	1.16x	1.21x	1.11x	1.04x	0.96x
EV / EBITDA	9.09x	10.1x	8.99x	8.09x	7.86x	7.41x	6.64x	5.91x
EV / EBIT	26.7x	37.9x	32.7x	28x	21.2x	19.5x	16.5x	14.1x
EV / FCF	-62.3x	-11x	-24x	-218x	-48.4x	37.5x	44.5x	31.5x
FCF Yield	-1.61%	-9.12%	-4.17%	-0.46%	-2.06%	2.66%	2.25%	3.18%
Dividend per Share ²	27	22	25	25	29	34.75	45.5	56.25
Rate of return	2.64%	2.16%	2.04%	1.84%	1.87%	2.14%	2.8%	3.46%
EPS ²	82.5	28.05	68.12	31.36	82.8	89.76	120.4	161.5
Distribution rate	32.7%	78.4%	36.7%	79.7%	35%	38.7%	37.8%	34.8%
Net sales ¹	494,789	545,199	586,785	644,586	660,538	700,654	728,900	761,413
EBITDA ¹	70,046	66,472	81,207	92,246	101,361	105,023	114,303	124,083
EBIT ¹	23,882	17,729	22,335	26,598	37,624	39,981	46,073	52,136
Net income ¹	13,455	4,574	11,109	5,113	13,504	14,904	19,953	24,140
Net Debt ¹	469,510	506,062	530,429	524,406	543,216	510,916	491,146	465,811
Reference price ²	1,024.00	1,019.00	1,225.50	1,358.50	1,552.00	1,627.00	1,627.00	1,627.00
Nbr of stocks (in thousands)	163,097	163,097	163,096	163,096	163,096	164,389	-	-
Announcement Date	11/5/22	11/5/23	10/5/24	12/5/25	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.($)
NIPRO CORPORATION	18.14x	1.11x	7.41x	2.13%	1.64B
ABBOTT LABORATORIES	29.63x	4.08x	15.87x	2.48%	182B
MEDTRONIC PLC	19.11x	3.34x	11.74x	3.53%	108B
CENCORA, INC.	17.31x	0.19x	12.22x	0.76%	60.54B
HOYA CORPORATION	31.19x	7.57x	19.79x	1.28%	50.53B
BECTON, DICKINSON AND COMPANY	39.6x	3.14x	10.7x	2.42%	43.79B
MEDLINE INC.	38.06x	1.39x	12.2x	0.26%	33.57B
DEXCOM, INC.	29.82x	5.34x	17.02x	-.--%	28.31B
WEST PHARMACEUTICAL SERVICES, INC.	38.63x	6.76x	24.22x	0.27%	23.31B
STERIS PLC	24.05x	3.51x	12.63x	1.21%	21.28B
Average	28.55x	3.64x	14.38x	1.43%	55.28B
Weighted average by Cap.	27.81x	3.74x	14.65x	1.98%