Company Valuation: NittoBest Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 9,437 9,606 8,953 10,090 9,182 8,965
Change - 1.79% -6.8% 12.7% -8.99% -2.37%
Enterprise Value (EV) 1 17,351 16,731 16,758 15,668 16,578 15,238
Change - -3.57% 0.16% -6.5% 5.81% -8.09%
P/E 13.5x 15.8x 36.8x 24.5x 23.9x 17.4x
PBR 0.65x 0.64x 0.59x 0.64x 0.57x 0.54x
PEG - -1.2x -0.6x 0.4x -3.64x 0.5x
Capitalization / Revenue 0.19x 0.19x 0.17x 0.19x 0.16x 0.16x
EV / Revenue 0.35x 0.34x 0.32x 0.29x 0.3x 0.27x
EV / EBITDA 7.08x 6.59x 7.79x 6.81x 7.2x 6.57x
EV / EBIT 23.4x 19.8x 44x 31x 28.8x 23.6x
EV / FCF 11.8x 12x -16.4x 6.24x -8.42x 14.1x
FCF Yield 8.44% 8.36% -6.1% 16% -11.9% 7.07%
Dividend per Share 2 12 12 12 12 12 12
Rate of return 1.54% 1.51% 1.62% 1.44% 1.58% 1.62%
EPS 2 57.86 50.17 20.09 33.97 31.74 42.49
Distribution rate 20.7% 23.9% 59.7% 35.3% 37.8% 28.2%
Net sales 1 48,897 49,746 51,878 54,271 55,860 57,492
EBITDA 1 2,452 2,537 2,151 2,299 2,302 2,320
EBIT 1 743 844 381 505 575 647
Net income 1 700 607 243 411 384 514
Net Debt 1 7,914 7,125 7,805 5,578 7,396 6,273
Reference price 2 780.00 794.00 740.00 834.00 759.00 741.00
Nbr of stocks (in thousands) 12,098 12,098 12,098 12,098 12,098 12,098
Announcement Date 25/06/21 24/06/22 23/06/23 25/06/24 25/06/25 24/06/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 56.99M
19.86x2.72x13.59x4.16% 233B
18.47x2.4x14.32x3.47% 75.79B
15.87x1.65x9.4x3.99% 42.32B
15.06x0.54x9.65x2.56% 39.2B
36.6x3.16x18.4x1.01% 32.27B
19.41x2.97x12.09x3.6% 32.22B
25.03x5.24x16.69x3.35% 28.39B
61.15x9.39x38.93x1.24% 26.33B
Average 26.43x 3.51x 16.63x 2.92% 56.64B
Weighted average by Cap. 22.41x 2.95x 14.74x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - NittoBest Corporation

Historical PBR trend

Valuation ratios - PBR - NittoBest Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - NittoBest Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - NittoBest Corporation

  1. Stock Market
  2. Stocks
  3. 2877 Stock
  4. Valuation NittoBest Corporation