Valuation Nipro Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 11/09/26 pm AEST			5-day change	1st Jan Change
1,438.50 ^JPY	-0.52%		-2.14%	-2.61%

31/07	Nipro Corporation Receives Fda 510(K) Clearance for Elisio-Hx Dialyzer and Introduces Hds to the United States	CI
29/07	Vat Holding AG agreed to acquire 100% stake in Atonarp Inc. from Nipro Corporation for CHF 110 million.	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	239,100	-	-
Change	-	-0.49%	20.26%	10.85%	14.24%	-5.54%	-	-
Enterprise Value (EV) ¹	636,521	672,257	730,303	745,971	796,341	740,010	728,310	702,860
Change	-	5.61%	8.63%	2.15%	6.75%	-7.07%	-1.58%	-3.49%
P/E	12.4x	36.3x	18x	43.3x	18.7x	14.8x	11.2x	9.17x
PBR	0.9x	0.81x	0.86x	0.88x	0.92x	0.84x	0.79x	0.74x
PEG	-	-0.6x	0x	-0.8x	0x	0.9x	0.3x	0.4x
Capitalization / Revenue	0.34x	0.3x	0.34x	0.34x	0.38x	0.34x	0.33x	0.31x
EV / Revenue	1.29x	1.23x	1.24x	1.16x	1.21x	1.06x	1x	0.92x
EV / EBITDA	9.09x	10.1x	8.99x	8.09x	7.86x	7.05x	6.37x	5.66x
EV / EBIT	26.7x	37.9x	32.7x	28x	21.2x	18.5x	15.8x	13.5x
EV / FCF	-62.3x	-11x	-24x	-218x	-48.4x	35.7x	42.8x	30.1x
FCF Yield	-1.61%	-9.12%	-4.17%	-0.46%	-2.06%	2.8%	2.34%	3.32%
Dividend per Share ²	27	22	25	25	29	36	45	56
Rate of return	2.64%	2.16%	2.04%	1.84%	1.87%	2.5%	3.13%	3.89%
EPS ²	82.5	28.05	68.12	31.36	82.8	96.9	128	156.9
Distribution rate	32.7%	78.4%	36.7%	79.7%	35%	37.2%	35.2%	35.7%
Net sales ¹	494,789	545,199	586,785	644,586	660,538	701,066	728,812	760,969
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	15,393	19,953	24,140
Net Debt ¹	469,510	506,062	530,429	524,406	543,216	500,910	489,210	463,760
Reference price ²	1,024.00	1,019.00	1,225.50	1,358.50	1,552.00	1,438.50	1,438.50	1,438.50
Nbr of stocks (in thousands)	163,097	163,097	163,096	163,096	163,096	166,215	-	-
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	14.85x	1.06x	7.05x	2.5%	1.56B
ABBOTT LABORATORIES	28.88x	3.99x	15.42x	2.52%	176B
MEDTRONIC PLC	19.24x	3.52x	12.58x	3.12%	116B
CENCORA, INC.	17.61x	0.2x	12.86x	0.74%	61.36B
HOYA CORPORATION	27.83x	6.83x	17.6x	1.44%	49.42B
BECTON, DICKINSON AND COMPANY	34.27x	3.34x	11.43x	2.21%	48.44B
DEXCOM, INC.	33.28x	5.85x	18.35x	-.--%	31.33B
MEDLINE INC.	42x	1.24x	11.46x	0.22%	28.54B
WEST PHARMACEUTICAL SERVICES, INC.	40.38x	7.07x	25.37x	0.26%	24.37B
TERUMO CORPORATION	16.74x	2.67x	9.46x	1.65%	21.57B
Average	27.51x	3.58x	14.16x	1.47%	55.94B
Weighted average by Cap.	26.92x	3.71x	14.54x	1.94%