|
Market Closed -
Japan Exchange
04:30:00 11/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 2,599.00 JPY | -0.80% |
|
-1.38% | -13.68% |
| 11/09 | NOF Completes 1.8 Billion Yen Treasury Share Buyback | MT |
| 05/08 | NOF Corporation authorizes a Buyback Plan. | CI |
Company Valuation: NOF Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 413,070 | 499,336 | 498,345 | 474,805 | 702,176 | 584,085 | - | - |
| Change | - | 20.88% | -0.2% | -4.72% | 47.89% | -16.82% | - | - |
| Enterprise Value (EV) 1 | 333,269 | 411,659 | 411,766 | 392,055 | 618,951 | 521,087 | 505,938 | 488,642 |
| Change | - | 23.52% | 0.03% | -4.79% | 57.87% | -15.81% | -2.91% | -3.42% |
| P/E | 15.5x | 14.8x | 14.8x | 13.1x | 17.6x | 14.1x | 12.4x | 11.7x |
| PBR | 1.87x | 2.08x | 1.88x | 1.69x | 2.38x | 1.91x | 1.75x | 1.64x |
| PEG | - | 0.5x | 9.51x | 1.46x | 1.2x | 3.35x | 0.9x | 2.09x |
| Capitalization / Revenue | 2.14x | 2.29x | 2.24x | 1.99x | 2.72x | 1.92x | 1.79x | 1.89x |
| EV / Revenue | 1.73x | 1.89x | 1.85x | 1.65x | 2.4x | 1.71x | 1.55x | 1.58x |
| EV / EBITDA | 8.03x | 8.76x | 8.39x | 7.36x | 8.9x | 5.42x | 4.29x | 5.84x |
| EV / EBIT | 9.36x | 10.1x | 9.77x | 8.65x | 13.1x | 9.85x | 8.41x | 8.25x |
| EV / FCF | 17.9x | 18.2x | 36.5x | 37x | - | 37.5x | 22.2x | 11.3x |
| FCF Yield | 5.59% | 5.5% | 2.74% | 2.7% | - | 2.67% | 4.51% | 8.82% |
| Dividend per Share 2 | 30 | 36 | 38 | 45 | 61 | 67.75 | 72 | 77.5 |
| Rate of return | 1.79% | 1.75% | 1.82% | 2.23% | 1.97% | 2.61% | 2.77% | 2.98% |
| EPS 2 | 107.9 | 139 | 141.2 | 153.9 | 176.3 | 183.8 | 209.6 | 221.4 |
| Distribution rate | 27.8% | 25.9% | 26.9% | 29.2% | 34.6% | 36.9% | 34.3% | 35% |
| Net sales 1 | 192,642 | 217,709 | 222,252 | 238,310 | 257,967 | 303,880 | 326,083 | 309,000 |
| EBITDA 1 | 41,504 | 46,983 | 49,081 | 53,273 | 69,527 | 96,150 | 117,975 | 83,700 |
| EBIT 1 | 35,595 | 40,624 | 42,142 | 45,308 | 47,411 | 52,917 | 60,150 | 59,250 |
| Net income 1 | 26,690 | 33,973 | 33,990 | 36,497 | 40,550 | 41,500 | 46,567 | 46,600 |
| Net Debt 1 | -79,801 | -87,677 | -86,579 | -82,750 | -83,225 | -62,998 | -78,146 | -95,442 |
| Reference price 2 | 1,673.33 | 2,056.67 | 2,085.50 | 2,020.00 | 3,101.00 | 2,599.00 | 2,599.00 | 2,599.00 |
| Nbr of stocks (in thousands) | 246,855 | 242,789 | 238,957 | 235,052 | 226,435 | 224,734 | - | - |
| Announcement Date | 11/5/22 | 11/5/23 | 9/5/24 | 9/5/25 | 11/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.14x | 1.71x | 5.42x | 2.61% | 3.8B | |
| 26.87x | 4.17x | 13.41x | 2.15% | 123B | |
| 16.65x | 6.19x | 32.34x | 2.76% | 58.8B | |
| 58.58x | 1.36x | 9.57x | 6.03% | 39.78B | |
| 12.13x | 1.24x | 6.73x | 2.79% | 34.76B | |
| 9.91x | 3.21x | 7.54x | 4.38% | 25.99B | |
| 78.7x | 14.29x | 51.99x | 0.06% | 21.11B | |
| 8.71x | 0.87x | 5.34x | 4.33% | 20.57B | |
| 16.48x | 0.79x | 5.84x | 1.87% | 19.41B | |
| 24.77x | 2.55x | 12.23x | 0.45% | 17.66B | |
| Average | 26.70x | 3.64x | 15.04x | 2.74% | 36.49B | |
| Weighted average by Cap. | 27.26x | 3.96x | 16.22x | 2.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4403 Stock
- Valuation NOF Corporation
Select your edition
All financial news and data tailored to specific country editions
