Valuation Nippn Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 23/10/2026 +04			5-day change	1st Jan Change
2,891.00 ^JPY	+0.84%		+2.96%	+21.42%

08-06	Nippn Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-29	Nippn to Book 9.3 Billion Yen Gain from Strategic Share Sale	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	127,614	129,420	184,959	169,375	224,260	238,983	-	-
Change	-	1.42%	42.91%	-8.43%	32.4%	6.57%	-	-
Enterprise Value (EV)	162,261	156,739	200,593	181,458	234,156	238,983	238,983	238,983
Change	-	-3.4%	27.98%	-9.54%	29.04%	2.06%	0%	0%
P/E	13.7x	12.6x	7.01x	6.84x	10.3x	11.4x	14.7x	13.7x
PBR	0.73x	0.69x	0.83x	0.7x	0.79x	-	-	-
PEG	-	1.45x	0x	-1.11x	-0.6x	-3.13x	-0.7x	1.94x
Capitalization / Revenue	0.4x	0.35x	0.46x	0.41x	0.54x	0.56x	0.53x	0.52x
EV / Revenue	0x	0x	0x	0x	0x	0.56x	0.53x	0.52x
EV / EBITDA	-	-	-	-	0x	7.06x	6.31x	6.05x
EV / EBIT	0x	0x	0x	0x	0x	12.2x	12x	10.9x
EV / FCF	0x	0x	0x	-0x	-0x	-237x	39.6x	18.6x
FCF Yield	0.29%	5.18%	1.01%	-1.29%	-3.91%	-0.42%	2.53%	5.39%
Dividend per Share ²	38	40	66	66	68	68	68	68
Rate of return	2.29%	2.41%	2.78%	3.04%	2.51%	2.35%	2.35%	2.35%
EPS ²	121.6	132.2	338.2	317.3	262.5	252.9	196.4	210.3
Distribution rate	31.3%	30.3%	19.5%	20.8%	25.9%	26.9%	34.6%	32.3%
Net sales ¹	321,317	365,525	400,514	410,878	418,425	430,500	446,970	463,355
EBITDA ¹	-	-	-	-	33,412	33,870	37,880	39,500
EBIT ¹	11,282	12,288	20,340	21,486	22,082	19,565	19,995	21,850
Net income ¹	9,327	10,260	26,367	24,757	21,803	20,960	16,280	17,425
Net Debt	34,647	27,319	15,634	12,083	9,896	-	-	-
Reference price ²	1,663.00	1,660.00	2,372.00	2,170.00	2,713.00	2,891.00	2,891.00	2,891.00
Nbr of stocks (in thousands)	76,737	77,964	77,976	78,053	82,661	82,665	-	-
Announcement Date	13/05/22	12/05/23	14/05/24	13/05/25	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.($)
NIPPN CORPORATION	11.43x	-	-	2.35%	1.52B
NESTLÉ S.A.	21.86x	2.95x	14.5x	3.75%	261B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.54x	15.12x	3.22%	81.43B
DANONE	16.72x	1.73x	9.84x	3.75%	44.84B
ARCHER-DANIELS-MIDLAND COMPANY	14.82x	0.53x	9.51x	2.6%	38.62B
THE HERSHEY COMPANY	20.53x	3.13x	12.73x	3.4%	34.09B
AJINOMOTO CO., INC.	34.67x	3x	17.5x	1.07%	30.83B
KRAFT HEINZ	-8.74x	1.88x	9.42x	6.47%	29.41B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.06x	5.42x	17.27x	3.22%	29.7B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.57x	1.69x	11.92x	4.85%	26.73B
Average	17.48x	2.54x	13.09x	3.47%	57.81B
Weighted average by Cap.	19.74x	2.66x	13.71x	3.6%