Valuation Nissui Corporation

Stocks

Market Closed - Japan Exchange 05:30:00 29/10/26 pm AEDT			5-day change	1st Jan Change
1,091.00 ^JPY	+0.65%		-0.55%	-4.63%

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	330,898	-	-
Change	-	-0.91%	76.58%	-5.98%	45.22%	-18.79%	-	-
Enterprise Value (EV) ¹	338,799	340,706	488,174	475,810	656,827	622,984	608,845	599,036
Change	-	0.56%	43.28%	-2.53%	38.04%	-5.15%	-2.27%	-1.61%
P/E	9.87x	7.96x	12.5x	11.1x	14.9x	11.5x	10.6x	9.69x
PBR	0.9x	0.78x	1.2x	1.01x	1.36x	1.01x	0.95x	0.89x
PEG	-	0.3x	1x	1.71x	1.4x	2.09x	1.26x	1.06x
Capitalization / Revenue	0.25x	0.22x	0.36x	0.32x	0.44x	0.33x	0.32x	0.31x
EV / Revenue	0.49x	0.44x	0.59x	0.54x	0.71x	0.62x	0.59x	0.56x
EV / EBITDA	7.2x	7.55x	9.3x	8.28x	9.72x	8.6x	7.75x	7.14x
EV / EBIT	12.5x	13.9x	16.5x	15x	16.2x	14.5x	13.5x	12.1x
EV / FCF	28.6x	-17.8x	29.1x	75.2x	73.3x	-22.1x	25.1x	22.8x
FCF Yield	3.5%	-5.63%	3.43%	1.33%	1.36%	-4.53%	3.98%	4.39%
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%	3.09%	3.45%	3.83%
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	1,091.00	1,091.00	1,091.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NISSUI CORPORATION	11.4x	0.62x	8.57x	3.11%	2.08B
NESTLÉ S.A.	21.64x	2.92x	14.4x	3.79%	257B
MONDELEZ INTERNATIONAL, INC.	19.25x	2.47x	14.75x	3.32%	78.97B
DANONE	16.89x	1.76x	10.01x	3.7%	45.34B
ARCHER-DANIELS-MIDLAND COMPANY	14.28x	0.51x	9.2x	2.71%	37.22B
THE HERSHEY COMPANY	19.85x	3.04x	12.34x	3.53%	32.91B
AJINOMOTO CO., INC.	35.11x	3.04x	17.71x	1.06%	30.94B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.25x	5.29x	16.86x	3.32%	28.79B
KRAFT HEINZ	-8.41x	1.84x	9.19x	6.72%	28.29B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.88x	1.71x	12.11x	4.77%	27.22B
Average	17.31x	2.32x	12.51x	3.6%	56.85B
Weighted average by Cap.	19.54x	2.62x	13.55x	3.65%