Valuation Nipro Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 13/11/2026 +04			5-day change	1st Jan Change
1,374.50 ^JPY	+0.77%		-1.08%	-6.94%

11-10	Nipro Corporation Reports Earnings Results for the Half Year Ended September 30, 2026	CI
10-01	Nipro Vascular Innovations Americas Completes Enrollment in the Great Pivotal Trial Evaluating the Golazo Peripheral Atherectomy System	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	167,011	166,195	199,874	221,565	253,125	252,945	-	-
Change	-	-0.49%	20.26%	10.85%	14.24%	-0.07%	-	-
Enterprise Value (EV) ¹	636,521	672,257	730,303	745,971	796,341	752,019	733,986	710,624
Change	-	5.61%	8.63%	2.15%	6.75%	-5.57%	-2.4%	-3.18%
P/E	12.4x	36.3x	18x	43.3x	18.7x	14.4x	10.7x	9.23x
PBR	0.9x	0.81x	0.86x	0.88x	0.92x	0.8x	0.76x	0.71x
PEG	-	-0.5x	0x	-0.8x	0x	0.9x	0.3x	0.6x
Capitalization / Revenue	0.34x	0.3x	0.34x	0.34x	0.38x	0.36x	0.35x	0.33x
EV / Revenue	1.29x	1.23x	1.24x	1.16x	1.21x	1.08x	1.01x	0.93x
EV / EBITDA	9.09x	10.1x	8.99x	8.09x	7.86x	7.2x	6.42x	5.79x
EV / EBIT	26.7x	37.9x	32.7x	28x	21.2x	19.4x	16.1x	13.2x
EV / FCF	-62.3x	-11x	-24x	-218x	-48.4x	24.6x	44.2x	27.4x
FCF Yield	-1.61%	-9.12%	-4.17%	-0.46%	-2.06%	4.07%	2.26%	3.65%
Dividend per Share ²	27	22	25	25	29	34.5	47.67	59
Rate of return	2.64%	2.16%	2.04%	1.84%	1.87%	2.51%	3.47%	4.29%
EPS ²	82.5	28.05	68.12	31.36	82.8	95.7	128.6	148.9
Distribution rate	32.7%	78.4%	36.7%	79.7%	35%	36.1%	37.1%	39.6%
Net sales ¹	494,789	545,199	586,785	644,586	660,538	695,763	725,871	760,268
EBITDA ¹	70,046	66,472	81,207	92,246	101,361	104,383	114,415	122,839
EBIT ¹	23,882	17,729	22,335	26,598	37,624	38,817	45,661	53,793
Net income ¹	13,455	4,574	11,109	5,113	13,504	15,472	20,697	26,067
Net Debt ¹	469,510	506,062	530,429	524,406	543,216	499,074	481,041	457,679
Reference price ²	1,024.00	1,019.00	1,225.50	1,358.50	1,552.00	1,374.50	1,374.50	1,374.50
Nbr of stocks (in thousands)	163,097	163,097	163,096	163,096	163,096	184,027	-	-
Announcement Date	11/05/22	11/05/23	10/05/24	12/05/25	12/05/26	-	-	-