Valuation Nishikawa Rubber Co., Ltd.

Stocks

Market Closed - Japan Exchange 05:30:00 30/10/26 pm AEDT			5-day change	1st Jan Change
3,730.00 ^JPY	+1.91%		+7.03%	+16.02%

09/01	DaikyoNishikawa Corporation's Equity Buyback announced on January 7, 2026, has closed with 2,505,200 shares, representing 3.67% for ¥2,034.22 million.	CI
09/01	Tranche Update on DaikyoNishikawa Corporation's Equity Buyback Plan announced on January 7, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	29,500	26,475	21,903	40,133	94,637	127,980
Change	-	-10.26%	-17.27%	83.23%	135.81%	35.23%
Enterprise Value (EV) ¹	11,121	8,586	4,994	13,385	63,144	99,635
Change	-	-22.8%	-41.84%	168.03%	371.75%	57.79%
P/E	10.9x	12.6x	18.8x	7.96x	23.9x	12x
PBR	0.44x	0.39x	0.3x	0.47x	1.08x	1.46x
PEG	-	-0.6x	-0.4x	0x	-1.1x	0x
Capitalization / Revenue	0.37x	0.31x	0.22x	0.34x	0.78x	1.05x
EV / Revenue	0.14x	0.1x	0.05x	0.11x	0.52x	0.82x
EV / EBITDA	1.05x	1.03x	0.83x	1.06x	4.71x	6.64x
EV / EBIT	2.35x	3.47x	-47.6x	2.04x	8.62x	11x
EV / FCF	4.29x	-28.6x	-9.91x	1.37x	13.1x	16.5x
FCF Yield	23.3%	-3.5%	-10.1%	72.8%	7.65%	6.07%
Dividend per Share ²	20	20	20	22	104.5	183
Rate of return	2.66%	2.96%	3.51%	2.12%	4.27%	5.18%
EPS ²	68.85	53.72	30.38	130.7	102.5	293.8
Distribution rate	29%	37.2%	65.8%	16.8%	102%	62.3%
Net sales ¹	80,234	84,503	98,167	117,904	120,639	122,138
EBITDA ¹	10,622	8,318	6,000	12,628	13,398	15,011
EBIT ¹	4,736	2,475	-105	6,556	7,325	9,053
Net income ¹	2,697	2,105	1,170	5,038	3,957	10,960
Net Debt ¹	-18,379	-17,889	-16,909	-26,748	-31,493	-28,345
Reference price ²	753.00	675.50	570.00	1,040.00	2,450.00	3,530.00
Nbr of stocks (in thousands)	39,177	39,193	38,426	38,590	38,627	36,255
Announcement Date	25/6/21	29/6/22	30/6/23	26/8/24	27/6/25	24/6/26

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.($)
NISHIKAWA RUBBER CO., LTD.	-	-	-	-	841M
CUMMINS INC.	18.21x	1.99x	10.9x	1.61%	71.31B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	16.06x	1.11x	8.55x	2.32%	36.96B
DENSO CORPORATION	11.93x	0.57x	4.98x	3.94%	29.68B
WEICHAI POWER CO., LTD.	12.01x	0.5x	3.57x	4.89%	26.6B
HYUNDAI MOBIS CO.,LTD	7.71x	0.45x	5.79x	1.96%	23.28B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.77x	2.73x	9.66x	3.84%	19.99B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.48x	1.18x	12.39x	0.62%	17.65B
MAGNA INTERNATIONAL INC.	10.39x	0.49x	4.77x	3.07%	17.14B
GENUINE PARTS COMPANY	20.5x	0.85x	10.45x	3.47%	16.87B
Average	15.78x	1.09x	7.89x	2.86%	26.03B
Weighted average by Cap.	15.82x	1.24x	8.25x	2.67%