|
Market Closed -
Japan Exchange
04:30:00 30/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 2,537.00 JPY | +2.13% |
|
-1.80% | -15.74% |
| 11/09 | NOF Completes 1.8 Billion Yen Treasury Share Buyback | MT |
| 11/09 | Tranche Update on NOF Corporation's Equity Buyback Plan announced on August 5, 2026. | 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 | 553,721 | - | - |
| Change | - | 20.88% | -0.2% | -4.72% | 47.89% | -21.14% | - | - |
| Enterprise Value (EV) 1 | 333,269 | 411,659 | 411,766 | 392,055 | 618,951 | 490,818 | 488,328 | 458,210 |
| Change | - | 23.52% | 0.03% | -4.79% | 57.87% | -20.7% | -0.51% | -6.17% |
| P/E | 15.5x | 14.8x | 14.8x | 13.1x | 17.6x | 13.6x | 12.1x | 11.7x |
| PBR | 1.87x | 2.08x | 1.88x | 1.69x | 2.38x | 1.82x | 1.66x | 1.56x |
| PEG | - | 0.5x | 9.51x | 1.46x | 1.2x | 3.54x | 1x | 2.99x |
| Capitalization / Revenue | 2.14x | 2.29x | 2.24x | 1.99x | 2.72x | 1.78x | 1.69x | 1.78x |
| EV / Revenue | 1.73x | 1.89x | 1.85x | 1.65x | 2.4x | 1.58x | 1.49x | 1.47x |
| EV / EBITDA | 8.03x | 8.76x | 8.39x | 7.36x | 8.9x | 4.47x | 4.09x | 5.47x |
| EV / EBIT | 9.36x | 10.1x | 9.77x | 8.65x | 13.1x | 9.32x | 8.34x | 7.85x |
| EV / FCF | 17.9x | 18.2x | 36.5x | 37x | - | 112x | 21.4x | 10.6x |
| FCF Yield | 5.59% | 5.5% | 2.74% | 2.7% | - | 0.9% | 4.67% | 9.41% |
| Dividend per Share 2 | 30 | 36 | 38 | 45 | 61 | 69 | 71.67 | 77.67 |
| Rate of return | 1.79% | 1.75% | 1.82% | 2.23% | 1.97% | 2.78% | 2.89% | 3.13% |
| EPS 2 | 107.9 | 139 | 141.2 | 153.9 | 176.3 | 183.1 | 205.1 | 213.2 |
| Distribution rate | 27.8% | 25.9% | 26.9% | 29.2% | 34.6% | 37.7% | 34.9% | 36.4% |
| Net sales 1 | 192,642 | 217,709 | 222,252 | 238,310 | 257,967 | 310,380 | 326,900 | 311,000 |
| EBITDA 1 | 41,504 | 46,983 | 49,081 | 53,273 | 69,527 | 109,925 | 119,325 | 83,700 |
| EBIT 1 | 35,595 | 40,624 | 42,142 | 45,308 | 47,411 | 52,667 | 58,533 | 58,367 |
| Net income 1 | 26,690 | 33,973 | 33,990 | 36,497 | 40,550 | 41,217 | 45,367 | 45,667 |
| Net Debt 1 | -79,801 | -87,677 | -86,579 | -82,750 | -83,225 | -62,902 | -65,392 | -95,511 |
| Reference price 2 | 1,673.33 | 2,056.67 | 2,085.50 | 2,020.00 | 3,101.00 | 2,484.00 | 2,484.00 | 2,484.00 |
| Nbr of stocks (in thousands) | 246,855 | 242,789 | 238,957 | 235,052 | 226,435 | 222,915 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.56x | 1.58x | 4.47x | 2.78% | 3.51B | |
| 28.9x | 6.64x | 16.98x | 1.36% | 218B | |
| 27.29x | 4.24x | 13.66x | 2.12% | 122B | |
| 29.59x | 3.6x | 18.45x | 0.97% | 79.75B | |
| 82.4x | 6.21x | 14.44x | 2.59% | 62.17B | |
| 18.11x | 5.84x | 29.01x | 3.79% | 61.47B | |
| 62.51x | 1.28x | 8.53x | 6.36% | 37.07B | |
| 10.79x | 1.15x | 6.26x | 3.07% | 31.56B | |
| 9.02x | 3.02x | 7.09x | 4.68% | 24.29B | |
| 44.34x | 5.63x | 30.14x | 1.29% | 24.14B | |
| Average | 32.65x | 3.92x | 14.90x | 2.9% | 66.4B | |
| Weighted average by Cap. | 33.47x | 4.97x | 16.49x | 2.28% |
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
