|
Market Closed -
Japan Exchange
14:30:00 28/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 2,788.00 JPY | -1.54% |
|
-2.14% | -7.41% |
| 09-11 | NOF Completes 1.8 Billion Yen Treasury Share Buyback | MT |
| 09-11 | 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 | 621,487 | - | - |
| Change | - | 20.88% | -0.2% | -4.72% | 47.89% | -11.49% | - | - |
| Enterprise Value (EV) 1 | 333,269 | 411,659 | 411,766 | 392,055 | 618,951 | 564,385 | 566,828 | 546,726 |
| Change | - | 23.52% | 0.03% | -4.79% | 57.87% | -8.82% | 0.43% | -3.55% |
| P/E | 15.5x | 14.8x | 14.8x | 13.1x | 17.6x | 15.1x | 13.7x | 13.2x |
| PBR | 1.87x | 2.08x | 1.88x | 1.69x | 2.38x | 2.02x | 1.88x | 1.8x |
| PEG | - | 0.5x | 9.51x | 1.46x | 1.2x | 3.17x | 1.3x | 3.45x |
| Capitalization / Revenue | 2.14x | 2.29x | 2.24x | 1.99x | 2.72x | 1.96x | 1.89x | 2.04x |
| EV / Revenue | 1.73x | 1.89x | 1.85x | 1.65x | 2.4x | 1.78x | 1.72x | 1.79x |
| EV / EBITDA | 8.03x | 8.76x | 8.39x | 7.36x | 8.9x | 4.76x | 4.6x | 6.48x |
| EV / EBIT | 9.36x | 10.1x | 9.77x | 8.65x | 13.1x | 10.6x | 9.78x | 9.5x |
| EV / FCF | 17.9x | 18.2x | 36.5x | 37x | - | 59.7x | 27.5x | 12.4x |
| FCF Yield | 5.59% | 5.5% | 2.74% | 2.7% | - | 1.67% | 3.63% | 8.05% |
| Dividend per Share 2 | 30 | 36 | 38 | 45 | 61 | 71.4 | 75.83 | 86 |
| Rate of return | 1.79% | 1.75% | 1.82% | 2.23% | 1.97% | 2.56% | 2.72% | 3.08% |
| EPS 2 | 107.9 | 139 | 141.2 | 153.9 | 176.3 | 184.7 | 203.6 | 211.3 |
| Distribution rate | 27.8% | 25.9% | 26.9% | 29.2% | 34.6% | 38.6% | 37.3% | 40.7% |
| Net sales 1 | 192,642 | 217,709 | 222,252 | 238,310 | 257,967 | 317,280 | 328,867 | 305,167 |
| EBITDA 1 | 41,504 | 46,983 | 49,081 | 53,273 | 69,527 | 118,500 | 123,150 | 84,350 |
| EBIT 1 | 35,595 | 40,624 | 42,142 | 45,308 | 47,411 | 53,083 | 57,950 | 57,533 |
| Net income 1 | 26,690 | 33,973 | 33,990 | 36,497 | 40,550 | 41,500 | 44,967 | 45,100 |
| Net Debt 1 | -79,801 | -87,677 | -86,579 | -82,750 | -83,225 | -57,102 | -54,659 | -74,761 |
| Reference price 2 | 1,673.33 | 2,056.67 | 2,085.50 | 2,020.00 | 3,101.00 | 2,788.00 | 2,788.00 | 2,788.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.33x | 1.81x | 4.84x | 2.52% | 4B | |
| 31.04x | 7.09x | 18.14x | 1.26% | 234B | |
| 28.25x | 4.36x | 14.05x | 2.1% | 124B | |
| 29.16x | 3.55x | 18.15x | 0.99% | 78.68B | |
| 19.22x | 6.85x | 30.45x | 3.85% | 72.76B | |
| 91.18x | 6.71x | 15.62x | 2.35% | 68.39B | |
| 89.5x | 1.33x | 9.26x | 5.8% | 38.11B | |
| 10.94x | 1.08x | 5.85x | 2.82% | 33.01B | |
| 17.25x | 0.86x | 6x | 4.13% | 24.54B | |
| 15.83x | 1.8x | 10.58x | 2.56% | 25.22B | |
| Average | 34.77x | 3.54x | 13.29x | 2.84% | 70.29B | |
| Weighted average by Cap. | 36.07x | 5.12x | 16.62x | 2.23% |
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
