Valuation Nissui Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 13/11/2026 +04			5-day change	1st Jan Change
1,120.50 ^JPY	-0.27%		+9.64%	-2.05%

11-06	Nissui Corporation Announces Cash Dividend for Second Quarter-Ended September 30, 2026, Payable on December 7, 2026	CI
11-06	Nissui Corporation Reports Earnings Results for the Half Year Ended September 30, 2026	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	339,939	-	-
Change	-	-0.91%	76.58%	-5.98%	45.22%	-16.57%	-	-
Enterprise Value (EV) ¹	338,799	340,706	488,174	475,810	656,827	605,589	617,885	608,076
Change	-	0.56%	43.28%	-2.53%	38.04%	-7.8%	2.03%	-1.59%
P/E	9.87x	7.96x	12.5x	11.1x	14.9x	11.8x	10.9x	9.95x
PBR	0.9x	0.78x	1.2x	1.01x	1.36x	1.02x	0.98x	0.91x
PEG	-	0.3x	1x	1.71x	1.4x	2.14x	1.3x	1.08x
Capitalization / Revenue	0.25x	0.22x	0.36x	0.32x	0.44x	0.34x	0.33x	0.32x
EV / Revenue	0.49x	0.44x	0.59x	0.54x	0.71x	0.6x	0.6x	0.57x
EV / EBITDA	7.2x	7.55x	9.3x	8.28x	9.72x	8.36x	7.86x	7.24x
EV / EBIT	12.5x	13.9x	16.5x	15x	16.2x	14.1x	13.7x	12.3x
EV / FCF	28.6x	-17.8x	29.1x	75.2x	73.3x	-21.5x	25.5x	23.1x
FCF Yield	3.5%	-5.63%	3.43%	1.33%	1.36%	-4.66%	3.92%	4.33%
Dividend per Share ²	14	18	24	28	32	33.67	37.67	41.8
Rate of return	2.55%	3.31%	2.5%	3.1%	2.38%	3%	3.36%	3.73%
EPS ²	55.51	68.22	76.67	81.66	90.17	95.13	103.1	112.6
Distribution rate	25.2%	26.4%	31.3%	34.3%	35.5%	35.4%	36.5%	37.1%
Net sales ¹	693,682	768,181	831,375	886,126	931,265	1,005,229	1,037,057	1,063,167
EBITDA ¹	47,042	45,100	52,497	57,482	67,586	72,400	78,596	83,936
EBIT ¹	27,076	24,488	29,663	31,779	40,430	43,020	45,086	49,550
Net income ¹	17,275	21,233	23,850	25,381	27,517	29,043	31,457	34,317
Net Debt ¹	168,241	171,706	189,745	195,229	249,380	265,650	277,947	268,138
Reference price ²	548.00	543.00	960.10	902.70	1,343.50	1,120.50	1,120.50	1,120.50
Nbr of stocks (in thousands)	311,238	311,235	310,831	310,824	303,273	303,381	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NISSUI CORPORATION	11.78x	0.6x	8.36x	3%	2.13B
NESTLÉ S.A.	22.92x	3.06x	15.1x	3.58%	269B
MONDELEZ INTERNATIONAL, INC.	19.56x	2.64x	15.64x	3.03%	85.49B
DANONE	18.75x	1.91x	10.95x	3.35%	49.55B
THE HERSHEY COMPANY	20.3x	3.19x	12.8x	3.3%	35.02B
ARCHER-DANIELS-MIDLAND COMPANY	13.24x	0.5x	8.66x	2.87%	34.69B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	19.26x	1.87x	13.12x	4.28%	30.08B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	29.27x	5.65x	18.77x	2.95%	29.8B
KRAFT HEINZ	-41.3x	1.88x	9.34x	6.37%	29.73B
Average	12.64x	2.37x	12.53x	3.64%	63B
Weighted average by Cap.	18.01x	2.75x	14.04x	3.56%