|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,005.00 JPY | -7.12% |
|
-14.96% | +79.20% |
| 06-22 | NGK Corporation(TSE:5333) added to S&P Japan Mid Cap 100 | CI |
| 05-01 | Tranche Update on NGK Corporation's Equity Buyback Plan announced on April 30, 2026. | CI |
Company Valuation: NGK Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 546,259 | 536,587 | 607,763 | 537,966 | 1,143,525 | 1,689,589 | - | - |
| Change | - | -1.77% | 13.26% | -11.48% | 112.56% | 47.75% | - | - |
| Enterprise Value (EV) 1 | 612,967 | 575,236 | 624,387 | 526,338 | 1,065,239 | 1,555,632 | 1,500,668 | 1,439,878 |
| Change | - | -6.16% | 8.54% | -15.7% | 102.39% | 46.04% | -3.53% | -4.05% |
| P/E | 7.74x | 9.87x | 15.3x | 9.87x | 19.3x | 19.9x | 18.5x | 17x |
| PBR | 0.94x | 0.84x | 0.87x | 0.75x | 1.41x | 2.03x | 1.91x | 1.79x |
| PEG | - | -0.5x | -0.6x | 0.3x | 1.8x | 0.4x | 2.49x | 1.91x |
| Capitalization / Revenue | 1.07x | 0.96x | 1.05x | 0.87x | 1.71x | 2.35x | 2.23x | 2.13x |
| EV / Revenue | 1.2x | 1.03x | 1.08x | 0.85x | 1.59x | 2.17x | 1.98x | 1.81x |
| EV / EBITDA | 4.62x | 4.77x | 5.07x | 3.8x | 6.99x | 8.99x | 8.04x | 7.16x |
| EV / EBIT | 7.34x | 8.62x | 9.4x | 6.48x | 11.2x | 13.8x | 12.2x | 10.8x |
| EV / FCF | 12.6x | 12.5x | 12x | 11x | 17.5x | 24.4x | 25.2x | 21.4x |
| FCF Yield | 7.92% | 7.99% | 8.31% | 9.09% | 5.71% | 4.1% | 3.96% | 4.67% |
| Dividend per Share 2 | 63 | 66 | 50 | 60 | 80 | 106.2 | 109.1 | 116.2 |
| Rate of return | 3.59% | 3.77% | 2.45% | 3.27% | 2.01% | 1.77% | 1.82% | 1.93% |
| EPS 2 | 226.6 | 177.5 | 133.6 | 186 | 206.3 | 301.5 | 323.9 | 352.7 |
| Distribution rate | 27.8% | 37.2% | 37.4% | 32.3% | 38.8% | 35.2% | 33.7% | 32.9% |
| Net sales 1 | 510,439 | 559,240 | 578,913 | 619,513 | 670,125 | 717,786 | 758,871 | 794,017 |
| EBITDA 1 | 132,797 | 120,490 | 123,203 | 138,494 | 152,484 | 173,020 | 186,600 | 201,000 |
| EBIT 1 | 83,527 | 66,761 | 66,397 | 81,241 | 94,997 | 112,786 | 123,271 | 133,633 |
| Net income 1 | 70,851 | 55,048 | 40,562 | 54,933 | 59,936 | 86,122 | 92,079 | 99,367 |
| Net Debt 1 | 66,708 | 38,649 | 16,624 | -11,628 | -78,286 | -133,957 | -188,921 | -249,712 |
| Reference price 2 | 1,753.00 | 1,752.00 | 2,040.00 | 1,835.50 | 3,977.00 | 6,005.00 | 6,005.00 | 6,005.00 |
| Nbr of stocks (in thousands) | 311,614 | 306,271 | 297,923 | 293,090 | 287,534 | 281,364 | - | - |
| Announcement Date | 28/04/22 | 28/04/23 | 26/04/24 | 28/04/25 | 30/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.92x | 2.17x | 8.99x | 1.77% | 10.41B | |
| 35.01x | 6.02x | 22.33x | 0.77% | 120B | |
| 31.02x | 5.73x | 19.81x | 1.95% | 38.15B | |
| 34.34x | 4.39x | 16.19x | 0.1% | 32.18B | |
| 21.04x | 1.74x | 12.77x | 2.31% | 29.91B | |
| 26.85x | 3.23x | 14.07x | 1.42% | 29.18B | |
| 23.62x | 3.46x | 14.93x | 1% | 28.84B | |
| 23.9x | 3.72x | 12.5x | 1.52% | 26.81B | |
| 112.3x | 38.8x | 90.97x | 0.34% | 26.36B | |
| 25.9x | 3.35x | 16.01x | 1.75% | 24B | |
| Average | 35.39x | 7.26x | 22.86x | 1.29% | 36.6B | |
| Weighted average by Cap. | 35.57x | 6.98x | 22.94x | 1.15% |
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
- 5333 Stock
- Valuation NGK Corporation
Select your edition
All financial news and data tailored to specific country editions
