Valuation Nissui Corporation

Stocks

Delayed Japan Exchange 04:22:17 27/10/26 pm AEDT			5-day change	1st Jan Change
1,103.50 ^JPY	-1.12%		-0.23%	-3.54%

06/08	Nissui Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
06/08	Nissui Corporation Provides Dividend Guidance for the Full 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	170,558	169,000	298,429	280,581	407,447	338,481	-	-
Change	-	-0.91%	76.58%	-5.98%	45.22%	-16.93%	-	-
Enterprise Value (EV) ¹	338,799	340,706	488,174	475,810	656,827	630,567	616,428	606,618
Change	-	0.56%	43.28%	-2.53%	38.04%	-4%	-2.24%	-1.59%
P/E	9.87x	7.96x	12.5x	11.1x	14.9x	11.7x	10.8x	9.91x
PBR	0.9x	0.78x	1.2x	1.01x	1.36x	1.04x	0.97x	0.91x
PEG	-	0.3x	1x	1.71x	1.4x	2.13x	1.28x	1.08x
Capitalization / Revenue	0.25x	0.22x	0.36x	0.32x	0.44x	0.34x	0.33x	0.32x
EV / Revenue	0.49x	0.44x	0.59x	0.54x	0.71x	0.63x	0.59x	0.57x
EV / EBITDA	7.2x	7.55x	9.3x	8.28x	9.72x	8.71x	7.84x	7.23x
EV / EBIT	12.5x	13.9x	16.5x	15x	16.2x	14.7x	13.7x	12.2x
EV / FCF	28.6x	-17.8x	29.1x	75.2x	73.3x	-22.4x	25.4x	23.1x
FCF Yield	3.5%	-5.63%	3.43%	1.33%	1.36%	-4.47%	3.93%	4.34%
Dividend per Share ²	14	18	24	28	32	33.67	37.67	41.8
Rate of return	2.55%	3.31%	2.5%	3.1%	2.38%	3.02%	3.38%	3.75%
EPS ²	55.51	68.22	76.67	81.66	90.17	95.13	103.1	112.6
Distribution rate	25.2%	26.4%	31.3%	34.3%	35.5%	35.4%	36.5%	37.1%
Net sales ¹	693,682	768,181	831,375	886,126	931,265	1,005,229	1,037,057	1,063,167
EBITDA ¹	47,042	45,100	52,497	57,482	67,586	72,425	78,596	83,936
EBIT ¹	27,076	24,488	29,663	31,779	40,430	43,020	45,086	49,550
Net income ¹	17,275	21,233	23,850	25,381	27,517	29,043	31,457	34,317
Net Debt ¹	168,241	171,706	189,745	195,229	249,380	292,086	277,947	268,138
Reference price ²	548.00	543.00	960.10	902.70	1,343.50	1,116.00	1,116.00	1,116.00
Nbr of stocks (in thousands)	311,238	311,235	310,831	310,824	303,273	303,298	-	-
Announcement Date	12/5/22	12/5/23	14/5/24	14/5/25	14/5/26	-	-	-

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.($)
NISSUI CORPORATION	11.68x	0.63x	8.69x	3.03%	2.15B
NESTLÉ S.A.	21.86x	2.95x	14.5x	3.75%	260B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.54x	15.12x	3.22%	80.37B
DANONE	16.72x	1.73x	9.84x	3.75%	44.6B
ARCHER-DANIELS-MIDLAND COMPANY	14.82x	0.53x	9.51x	2.6%	38.08B
THE HERSHEY COMPANY	20.59x	3.13x	12.73x	3.4%	33.8B
AJINOMOTO CO., INC.	34.67x	3x	17.5x	1.07%	30.37B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.06x	5.42x	17.27x	3.22%	29.98B
KRAFT HEINZ	-8.74x	1.88x	9.42x	6.47%	29.33B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.57x	1.69x	11.92x	4.85%	27.11B
Average	17.51x	2.35x	12.65x	3.54%	57.61B
Weighted average by Cap.	19.74x	2.66x	13.69x	3.6%