Valuation Nissui Corporation OTC Markets

Stocks

Market Closed - OTC Markets 22:44:43 14/08/2026 HKT			5-day change	1st Jan Change
82.60 ^USD	-4.84%		-.--%	+9.81%

08-06	Nissui Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	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	354,859	-	-
Change	-	-0.91%	76.58%	-5.98%	45.22%	-12.91%	-	-
Enterprise Value (EV) ¹	338,799	340,706	488,174	475,810	656,827	634,795	641,407	636,038
Change	-	0.56%	43.28%	-2.53%	38.04%	-3.35%	1.04%	-0.84%
P/E	9.87x	7.96x	12.5x	11.1x	14.9x	12.1x	11x	8.52x
PBR	0.9x	0.78x	1.2x	1.01x	1.36x	1.08x	1.01x	0.94x
PEG	-	0.3x	1x	1.71x	1.4x	1.69x	1.12x	0.3x
Capitalization / Revenue	0.25x	0.22x	0.36x	0.32x	0.44x	0.35x	0.34x	0.33x
EV / Revenue	0.49x	0.44x	0.59x	0.54x	0.71x	0.63x	0.61x	0.59x
EV / EBITDA	7.2x	7.55x	9.3x	8.28x	9.72x	8.66x	8.04x	7.5x
EV / EBIT	12.5x	13.9x	16.5x	15x	16.2x	14.6x	14.1x	12.8x
EV / FCF	28.6x	-17.8x	29.1x	75.2x	73.3x	-20.9x	25.8x	22.2x
FCF Yield	3.5%	-5.63%	3.43%	1.33%	1.36%	-4.79%	3.87%	4.5%
Dividend per Share ²	14	18	24	28	32	34	38.4	42.75
Rate of return	2.55%	3.31%	2.5%	3.1%	2.38%	2.91%	3.28%	3.65%
EPS ²	55.51	68.22	76.67	81.66	90.17	96.64	106.1	137.3
Distribution rate	25.2%	26.4%	31.3%	34.3%	35.5%	35.2%	36.2%	31.1%
Net sales ¹	693,682	768,181	831,375	886,126	931,265	1,000,050	1,044,400	1,077,000
EBITDA ¹	47,042	45,100	52,497	57,482	67,586	73,300	79,800	84,775
EBIT ¹	27,076	24,488	29,663	31,779	40,430	43,375	45,617	49,780
Net income ¹	17,275	21,233	23,850	25,381	27,517	29,500	32,367	35,080
Net Debt ¹	168,241	171,706	189,745	195,229	249,380	279,936	286,548	281,179
Reference price ²	548.00	543.00	960.10	902.70	1,343.50	1,170.00	1,170.00	1,170.00
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.($)
MOWI ASA	34.06x	2.01x	9.4x	4.11%	11.5B
SALMAR ASA	24.37x	3.01x	11.34x	3.93%	8.25B
LEROY SEAFOOD	24.91x	1.06x	7.13x	5.72%	2.8B
NISSUI CORPORATION	12.23x	0.64x	8.71x	2.88%	2.33B
AUSTEVOLL SEAFOOD ASA	16.8x	0.73x	4.7x	7.61%	1.86B
THAI UNION GROUP	10.86x	0.79x	9.05x	5.85%	1.48B
DONGWON INDUSTRIES CO., LTD.	8.53x	0.34x	3.86x	3.23%	1.23B
Average	18.82x	1.22x	7.74x	4.76%	4.21B
Weighted average by Cap.	25.43x	1.88x	9.13x	4.39%