Valuation NOF Corporation

Equities

Market Closed - Japan Exchange Other stock markets 10:30:00 05/06/2026 +04			5-day change	1st Jan Change
2,644.00 ^JPY	-1.38%		-5.40%	-12.19%

05-11	Nof Corp - announces decision to buy treasury shares	RE
05-11	NOF Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	481,197	413,070	499,336	498,345	474,805	596,931	-	-
Change	-	-14.16%	20.88%	-0.2%	-4.72%	25.72%	-	-
Enterprise Value (EV) ¹	412,472	333,269	411,659	411,766	392,055	503,580	533,068	497,064
Change	-	-19.2%	23.52%	0.03%	-4.79%	28.45%	5.86%	-6.75%
P/E ratio	20.6x	15.5x	14.8x	14.8x	13.1x	17.6x	14.5x	12.6x
PBR	2.36x	1.87x	2.08x	1.88x	1.69x	2.38x	1.97x	1.81x
PEG	-	1x	0.5x	9.51x	1.46x	1.2x	1.64x	0.8x
Capitalization / Revenue	2.79x	2.14x	2.29x	2.24x	1.99x	2.72x	2.01x	1.86x
EV / Revenue	2.39x	1.73x	1.89x	1.85x	1.65x	1.94x	1.8x	1.55x
EV / EBITDA	12.8x	8.03x	8.76x	8.39x	7.36x	7.22x	5.92x	4.63x
EV / EBIT	15.5x	9.36x	10.1x	9.77x	8.65x	10.9x	9.96x	8.26x
EV / FCF	18.5x	17.9x	18.2x	36.5x	37x	12.1x	38.3x	21.8x
FCF Yield	5.4%	5.59%	5.5%	2.74%	2.7%	8.26%	2.61%	4.59%
Dividend per Share ²	26.67	30	36	38	45	61	61.67	68
Rate of return	1.38%	1.79%	1.75%	1.82%	2.23%	1.97%	2.33%	2.57%
EPS ²	93.5	107.9	139	141.2	153.9	176.3	182	209.4
Distribution rate	28.5%	27.8%	25.9%	26.9%	29.2%	34.6%	33.9%	32.5%
Net sales ¹	172,645	192,642	217,709	222,252	238,310	257,967	296,480	321,500
EBITDA ¹	32,155	41,504	46,983	49,081	53,273	69,527	90,075	107,300
EBIT ¹	26,602	35,595	40,624	42,142	45,308	47,411	53,500	60,180
Net income ¹	23,302	26,690	33,973	33,990	36,497	40,550	41,300	46,580
Net Debt ¹	-68,725	-79,801	-87,677	-86,579	-82,750	-93,350	-63,863	-99,866
Reference price ²	1,930.00	1,673.33	2,056.67	2,085.50	2,020.00	2,644.00	2,644.00	2,644.00
Nbr of stocks (in thousands)	249,325	246,855	242,789	238,957	235,052	225,768	-	-
Announcement Date	12/05/21	11/05/22	11/05/23	09/05/24	09/05/25	11/05/26	-	-

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.($)
NOF CORPORATION	15.81x	1.94x	7.22x	2.03%	3.72B
AIR LIQUIDE	26.81x	4.14x	13.4x	2.09%	122B
SABIC	39.82x	1.41x	8.62x	5.61%	44.7B
WANHUA CHEMICAL GROUP CO., LTD.	12.24x	1.21x	6.75x	2.5%	33.49B
NAN YA PLASTICS CORPORATION	10.61x	2.92x	16.54x	4.18%	26.25B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.9x	3.17x	7.79x	4.1%	25.15B
LYONDELLBASELL INDUSTRIES N.V.	6.43x	0.86x	5.31x	4.28%	20.82B
RESONAC HOLDINGS CORPORATION	33.52x	2.64x	14.98x	0.38%	19.6B
GANFENG LITHIUM GROUP CO., LTD.	19.59x	3.06x	11.69x	0.61%	18.95B
HENGLI PETROCHEMICAL CO.,LTD.	10.2x	0.85x	7.45x	3.62%	17.62B
Average	18.59x	2.22x	9.98x	2.94%	33.25B
Weighted average by Cap.	22.31x	2.75x	11.01x	2.95%