Valuation Nichias Corporation

Stocks

Delayed Japan Exchange 06:30:00 09/09/2026 +04			5-day change	1st Jan Change
3,304.00 ^JPY	+1.19%		-0.06%	+46.28%

08-04	Tranche Update on Nichias Corporation's Equity Buyback Plan announced on May 11, 2026.	CI
08-04	Nichias Corporation Revises Consolidated Earnings Guidance for the First Half Ending September 30, 2026 and Full Year 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	167,623	176,510	267,404	296,880	545,808	615,333	-	-
Change	-	5.3%	51.5%	11.02%	83.85%	12.74%	-	-
Enterprise Value (EV) ¹	137,557	141,585	233,795	248,243	497,835	544,733	540,933	537,033
Change	-	2.93%	65.13%	6.18%	100.54%	9.42%	-0.7%	-0.72%
P/E	7.61x	8.25x	10x	9.39x	17.4x	17.2x	15.7x	15.1x
PBR	1.09x	1.02x	1.34x	1.38x	2.29x	2.36x	2.25x	2.08x
PEG	-	-2.86x	0.4x	0.5x	15.8x	1.2x	1.61x	3.54x
Capitalization / Revenue	0.78x	0.74x	1.07x	1.16x	2.17x	2.18x	2.06x	2.01x
EV / Revenue	0.64x	0.59x	0.94x	0.97x	1.98x	1.93x	1.81x	1.75x
EV / EBITDA	4.18x	3.78x	5.46x	5.24x	11.2x	9.27x	8.59x	8.27x
EV / EBIT	5.24x	4.73x	6.64x	6.25x	13.4x	11x	9.97x	9.51x
EV / FCF	7.04x	14.2x	29x	8.18x	38.6x	20.9x	19x	17.5x
FCF Yield	14.2%	7.06%	3.44%	12.2%	2.59%	4.78%	5.26%	5.72%
Dividend per Share ²	28.67	30.67	32.67	36	54.67	66	71.6	78.5
Rate of return	3.4%	3.46%	2.41%	2.34%	1.89%	2.02%	2.19%	2.4%
EPS ²	110.7	107.5	135.5	163.8	165.6	189.5	208	216.8
Distribution rate	25.9%	28.5%	24.1%	22%	33%	34.8%	34.4%	36.2%
Net sales ¹	216,236	238,116	249,391	256,512	251,910	282,181	298,687	306,416
EBITDA ¹	32,880	37,408	42,801	47,358	44,328	58,736	62,950	64,900
EBIT ¹	26,264	29,954	35,208	39,732	37,014	49,536	54,248	56,474
Net income ¹	22,034	21,398	26,961	32,073	31,634	35,495	38,809	40,493
Net Debt ¹	-30,066	-34,925	-33,609	-48,637	-47,973	-70,600	-74,400	-78,300
Reference price ²	842.33	887.00	1,356.67	1,538.33	2,886.50	3,265.00	3,265.00	3,265.00
Nbr of stocks (in thousands)	198,999	198,996	197,103	192,988	189,090	188,463	-	-
Announcement Date	09/05/22	08/05/23	07/05/24	12/05/25	11/05/26	-	-	-

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.($)
NICHIAS CORPORATION	17.97x	2.02x	9.72x	1.94%	4.16B
SAMSUNG E&A CO., LTD.	12.44x	0.6x	6.14x	1.82%	6.99B
CHINA NATIONAL CHEMICAL ENGINEERING CO., LTD	6.48x	0.12x	2.26x	3.1%	6.66B
MAIRE S.P.A.	13.86x	0.5x	6.74x	4.92%	4.72B
TAIKISHA LTD.	12.69x	0.49x	5.26x	3.06%	1.59B
TOYO ENGINEERING CORPORATION	19.71x	0.47x	16.5x	1.28%	1.01B
BOUSTEAD SINGAPORE LIMITED	10.32x	-	-	-	718M
Average	13.35x	0.70x	7.77x	2.69%	3.69B
Weighted average by Cap.	12.30x	0.68x	6.18x	2.82%