Valuation Nichirei Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 25/09/2026 +04			5-day change	1st Jan Change
2,219.50 ^JPY	+0.73%		+0.43%	+18.94%

09-10	Oasis Management Engages in Discussions with Nichirei Corporation	CI
08-26	Japanese shares edge higher before Nvidia results, US price data	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2026	2027	2028	2029
Market Cap ¹	306,757	344,486	529,154	493,593	556,245	-	-
Change	-	12.3%	53.61%	-	12.69%	-	-
Enterprise Value (EV) ¹	388,058	431,220	595,827	555,239	669,225	665,340	656,045
Change	-	11.12%	38.17%	-	20.53%	-0.58%	-1.4%
P/E	13.4x	16.1x	21.6x	18.1x	17x	15.8x	14.6x
PBR	1.45x	1.53x	2.09x	1.72x	1.75x	1.65x	1.59x
PEG	-	-2.97x	1.5x	-	0.9x	2.14x	1.78x
Capitalization / Revenue	0.51x	0.52x	0.78x	0.69x	0.72x	0.69x	0.68x
EV / Revenue	0.64x	0.65x	0.88x	0.78x	0.86x	0.83x	0.8x
EV / EBITDA	7.39x	7.82x	9.75x	9.09x	9.39x	8.85x	8.48x
EV / EBIT	12.4x	13.1x	16.1x	14.2x	14.5x	13.4x	12.1x
EV / FCF	44.9x	39.1x	19.3x	66.5x	28.3x	26.3x	25.1x
FCF Yield	2.23%	2.56%	5.18%	1.5%	3.54%	3.81%	3.98%
Dividend per Share ²	25	26	37	47	53	55	56
Rate of return	2.11%	1.94%	1.79%	2.39%	2.39%	2.48%	2.52%
EPS ²	88.36	83.57	95.9	109.1	130.8	140.5	152
Distribution rate	28.3%	31.1%	38.6%	43.1%	40.5%	39.2%	36.8%
Net sales ¹	602,696	662,204	680,091	716,144	774,313	804,757	822,250
EBITDA ¹	52,499	55,133	61,130	61,086	71,296	75,154	77,400
EBIT ¹	31,410	32,935	36,911	38,999	46,258	49,753	54,250
Net income ¹	23,382	21,568	24,495	27,332	32,540	34,808	36,650
Net Debt ¹	81,301	86,734	66,673	61,646	112,980	109,095	99,800
Reference price ²	1,184.50	1,342.00	2,071.50	1,969.50	2,219.50	2,219.50	2,219.50
Nbr of stocks (in thousands)	258,976	256,696	255,445	250,618	250,617	-	-
Announcement Date	10/05/22	09/05/23	14/05/24	12/05/26	-	-	-

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.($)
NICHIREI CORPORATION	16.97x	0.86x	9.39x	2.39%	3.53B
NESTLÉ S.A.	20.32x	2.78x	13.85x	4.07%	240B
MONDELEZ INTERNATIONAL, INC.	19.18x	2.43x	14.47x	3.41%	76.9B
DANONE	15.84x	1.67x	9.43x	3.95%	43.66B
ARCHER-DANIELS-MIDLAND COMPANY	15.02x	0.54x	9.63x	2.57%	39.1B
THE HERSHEY COMPANY	20.14x	3.07x	12.48x	3.47%	33.43B
AJINOMOTO CO., INC.	34.61x	3x	17.45x	1.07%	30.64B
KRAFT HEINZ	-8.33x	1.83x	9.11x	6.79%	28.02B
NESTLÉ INDIA LIMITED	63.23x	9.7x	40.23x	1.2%	27.46B
Average	21.89x	2.87x	15.11x	3.21%	58.03B
Weighted average by Cap.	20.91x	2.80x	14.48x	3.62%