Valuation Noritz Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 14/09/26 pm AEST			5-day change	1st Jan Change
2,256.00 ^JPY	+1.58%		-2.21%	+13.08%

07/08	Noritz Corporation Declared Dividend for the Second Quarter-End of Fiscal Year Ending December 31, 2026, Payable on September 18, 2026	CI
07/08	Noritz Corporation Provides Dividend Guidance for the Full Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77,189	66,370	69,701	76,993	90,392	103,035	-	-
Change	-	-14.02%	5.02%	10.46%	17.4%	13.99%	-	-
Enterprise Value (EV) ¹	34,504	32,229	46,091	51,760	71,100	85,481	81,722	78,943
Change	-	-6.59%	43.01%	12.3%	37.36%	20.23%	-4.4%	-3.4%
P/E	14.1x	13.8x	80.2x	17.6x	27.1x	12.7x	22.2x	29.2x
PBR	0.69x	0.58x	0.57x	0.58x	0.65x	0.72x	0.71x	0.71x
PEG	-	-1.1x	-1x	0x	-1.2x	0x	-0.5x	-1.2x
Capitalization / Revenue	0.43x	0.31x	0.35x	0.38x	0.45x	0.49x	0.49x	0.48x
EV / Revenue	0.19x	0.15x	0.23x	0.26x	0.35x	0.4x	0.39x	0.37x
EV / EBITDA	4x	2.34x	4.09x	5.18x	5.89x	7.37x	6.81x	6.32x
EV / EBIT	13.8x	4.68x	12x	21.6x	16.5x	20.8x	19x	17.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	83	53	53	69	74	94	80	80
Rate of return	4.95%	3.67%	3.51%	4.14%	3.71%	4.17%	3.55%	3.55%
EPS ²	119.1	104.6	18.84	94.89	73.51	177.8	101.4	77.15
Distribution rate	69.7%	50.6%	281%	72.7%	101%	52.9%	78.9%	104%
Net sales ¹	178,142	210,966	201,891	202,204	202,049	211,400	212,200	213,300
EBITDA ¹	8,636	13,779	11,278	9,994	12,077	11,600	12,000	12,500
EBIT ¹	2,500	6,889	3,840	2,395	4,300	4,100	4,300	4,600
Net income ¹	5,479	4,800	868	4,383	3,358	8,100	4,600	3,500
Net Debt ¹	-42,685	-34,141	-23,610	-25,233	-19,292	-17,554	-21,313	-24,092
Reference price ²	1,678.00	1,444.00	1,511.00	1,666.00	1,995.00	2,256.00	2,256.00	2,256.00
Nbr of stocks (in thousands)	46,001	45,962	46,129	46,214	45,309	45,672	-	-
Announcement Date	14/2/22	14/2/23	14/2/24	13/2/25	10/2/26	-	-	-

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.($)
NORITZ CORPORATION	12.49x	0.4x	7.23x	4.23%	660M
MIDEA GROUP CO., LTD.	14.11x	1.37x	11.08x	5.2%	104B
HAIER SMART HOME CO., LTD.	10.12x	0.53x	5.31x	5.65%	27.25B
SHARKNINJA, INC.	26.46x	2.91x	16x	1.21%	22.65B
LG ELECTRONICS INDIA LIMITED	48.72x	3.78x	33.12x	0.68%	11.63B
DE'LONGHI S.P.A.	15.96x	1.23x	7.23x	2.61%	6.79B
ZHEJIANG SUPOR CO., LTD.	14.68x	1.24x	10.88x	6.01%	4.56B
SEB S.A.	16.16x	0.64x	5.6x	4.99%	3.61B
BREVILLE GROUP LIMITED	28.84x	2.23x	13.81x	1.38%	3.18B
RINNAI CORPORATION	13.24x	0.62x	4.7x	3.09%	3.09B
Average	20.08x	1.49x	11.50x	3.5%	18.74B
Weighted average by Cap.	17.52x	1.56x	11.88x	4.32%