Valuation Nissui Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 21/08/2026 +04			5-day change	1st Jan Change
1,305.00 ^JPY	+0.23%		-0.38%	+14.07%

08-06	Nissui Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	Nissui Corporation Provides Dividend Guidance for the Full 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	170,558	169,000	298,429	280,581	407,447	395,804	-	-
Change	-	-0.91%	76.58%	-5.98%	45.22%	-2.86%	-	-
Enterprise Value (EV) ¹	338,799	340,706	488,174	475,810	656,827	673,474	679,818	673,850
Change	-	0.56%	43.28%	-2.53%	38.04%	2.53%	0.94%	-0.88%
P/E	9.87x	7.96x	12.5x	11.1x	14.9x	13.4x	12.3x	9.51x
PBR	0.9x	0.78x	1.2x	1.01x	1.36x	1.2x	1.12x	1.05x
PEG	-	0.3x	1x	1.71x	1.4x	1.72x	1.34x	0.3x
Capitalization / Revenue	0.25x	0.22x	0.36x	0.32x	0.44x	0.39x	0.38x	0.37x
EV / Revenue	0.49x	0.44x	0.59x	0.54x	0.71x	0.67x	0.65x	0.62x
EV / EBITDA	7.2x	7.55x	9.3x	8.28x	9.72x	9.19x	8.52x	7.95x
EV / EBIT	12.5x	13.9x	16.5x	15x	16.2x	15.5x	14.9x	13.5x
EV / FCF	28.6x	-17.8x	29.1x	75.2x	73.3x	-22.2x	27.4x	23.6x
FCF Yield	3.5%	-5.63%	3.43%	1.33%	1.36%	-4.51%	3.66%	4.24%
Dividend per Share ²	14	18	24	28	32	34.2	38.4	42.75
Rate of return	2.55%	3.31%	2.5%	3.1%	2.38%	2.62%	2.94%	3.28%
EPS ²	55.51	68.22	76.67	81.66	90.17	97.19	106.1	137.3
Distribution rate	25.2%	26.4%	31.3%	34.3%	35.5%	35.2%	36.2%	31.1%
Net sales ¹	693,682	768,181	831,375	886,126	931,265	1,002,217	1,046,733	1,079,200
EBITDA ¹	47,042	45,100	52,497	57,482	67,586	73,300	79,800	84,775
EBIT ¹	27,076	24,488	29,663	31,779	40,430	43,375	45,617	49,780
Net income ¹	17,275	21,233	23,850	25,381	27,517	29,667	32,367	35,080
Net Debt ¹	168,241	171,706	189,745	195,229	249,380	277,669	284,014	278,046
Reference price ²	548.00	543.00	960.10	902.70	1,343.50	1,305.00	1,305.00	1,305.00
Nbr of stocks (in thousands)	311,238	311,235	310,831	310,824	303,273	303,298	-	-
Announcement Date	12/05/22	12/05/23	14/05/24	14/05/25	14/05/26	-	-	-

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.($)
NISSUI CORPORATION	13.43x	0.67x	9.19x	2.62%	2.49B
MOWI ASA	34.04x	2.01x	9.39x	4.14%	11.53B
SALMAR ASA	20.29x	2.99x	10.48x	3.94%	7.71B
LEROY SEAFOOD	24.68x	1.05x	7.08x	5.78%	2.77B
AUSTEVOLL SEAFOOD ASA	16.88x	0.7x	4.63x	7.53%	1.87B
THAI UNION GROUP	11.17x	0.8x	9.15x	5.68%	1.53B
DONGWON INDUSTRIES CO., LTD.	8.59x	0.34x	3.87x	3.21%	1.2B
Average	18.44x	1.22x	7.68x	4.7%	4.16B
Weighted average by Cap.	24.39x	1.84x	8.89x	4.37%