Valuation Nichirei Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 06/11/2026 +04			5-day change	1st Jan Change
2,129.50 ^JPY	-5.65%		-0.88%	+14.12%

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	533,798	-	-
Change	-	12.3%	53.61%	-	8.15%	-	-
Enterprise Value (EV) ¹	388,058	431,220	595,827	555,239	646,778	642,926	633,598
Change	-	11.12%	38.17%	-	16.49%	-0.6%	-1.45%
P/E	13.4x	16.1x	21.6x	18.1x	16.3x	15.2x	14x
PBR	1.45x	1.53x	2.09x	1.72x	1.69x	1.59x	1.53x
PEG	-	-2.97x	1.5x	-	0.8x	2.09x	1.61x
Capitalization / Revenue	0.51x	0.52x	0.78x	0.69x	0.7x	0.67x	0.65x
EV / Revenue	0.64x	0.65x	0.88x	0.78x	0.84x	0.8x	0.77x
EV / EBITDA	7.39x	7.82x	9.75x	9.09x	9.12x	8.61x	-
EV / EBIT	12.4x	13.1x	16.1x	14.2x	14x	13x	11.7x
EV / FCF	44.9x	39.1x	19.3x	66.5x	26.6x	26.1x	24.3x
FCF Yield	2.23%	2.56%	5.18%	1.5%	3.76%	3.84%	4.12%
Dividend per Share ²	25	26	37	47	53	55	56
Rate of return	2.11%	1.94%	1.79%	2.39%	2.49%	2.58%	2.63%
EPS ²	88.36	83.57	95.9	109.1	130.4	139.9	152
Distribution rate	28.3%	31.1%	38.6%	43.1%	40.7%	39.3%	36.8%
Net sales ¹	602,696	662,204	680,091	716,144	767,929	798,862	822,250
EBITDA ¹	52,499	55,133	61,130	61,086	70,907	74,664	-
EBIT ¹	31,410	32,935	36,911	38,999	46,104	49,538	54,250
Net income ¹	23,382	21,568	24,495	27,332	32,431	34,656	36,650
Net Debt ¹	81,301	86,734	66,673	61,646	112,980	109,128	99,800
Reference price ²	1,184.50	1,342.00	2,071.50	1,969.50	2,129.50	2,129.50	2,129.50
Nbr of stocks (in thousands)	258,976	256,696	255,445	250,618	250,668	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NICHIREI CORPORATION	16.34x	0.84x	9.12x	2.49%	3.37B
NESTLÉ S.A.	22.43x	3.01x	14.83x	3.66%	269B
MONDELEZ INTERNATIONAL, INC.	19.12x	2.59x	15.36x	3.1%	83.57B
DANONE	18.03x	1.85x	10.6x	3.48%	48.14B
THE HERSHEY COMPANY	20.74x	3.25x	13.06x	3.23%	35.79B
ARCHER-DANIELS-MIDLAND COMPANY	12.82x	0.48x	8.44x	2.98%	33.3B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	30.07x	5.92x	19.72x	2.93%	30.69B
KRAFT HEINZ	-8.67x	1.86x	9.28x	6.5%	29.13B
AJINOMOTO CO., INC.	29.22x	2.57x	14.96x	1.27%	25.73B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	19.09x	1.85x	12.98x	4.32%	29.79B
Average	17.92x	2.42x	12.83x	3.39%	58.89B
Weighted average by Cap.	19.91x	2.73x	13.95x	3.52%