Valuation NOF Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 01/09/2026 +04			5-day change	1st Jan Change
2,751.50 ^JPY	+1.46%		-1.36%	-8.62%

08-05	NOF Corporation authorizes a Buyback Plan.	CI
08-05	NOF Corporation announces an Equity Buyback for 2,000,000 shares, representing 0.89% for ¥5,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	413,070	499,336	498,345	474,805	702,176	618,357	-	-
Change	-	20.88%	-0.2%	-4.72%	47.89%	-11.94%	-	-
Enterprise Value (EV) ¹	333,269	411,659	411,766	392,055	618,951	555,359	540,210	522,914
Change	-	23.52%	0.03%	-4.79%	57.87%	-10.27%	-2.73%	-3.2%
P/E	15.5x	14.8x	14.8x	13.1x	17.6x	15x	13.1x	12.4x
PBR	1.87x	2.08x	1.88x	1.69x	2.38x	2.02x	1.85x	1.73x
PEG	-	0.5x	9.51x	1.46x	1.2x	3.57x	0.9x	2.22x
Capitalization / Revenue	2.14x	2.29x	2.24x	1.99x	2.72x	2.03x	1.9x	2x
EV / Revenue	1.73x	1.89x	1.85x	1.65x	2.4x	1.83x	1.66x	1.69x
EV / EBITDA	8.03x	8.76x	8.39x	7.36x	8.9x	5.78x	4.58x	6.25x
EV / EBIT	9.36x	10.1x	9.77x	8.65x	13.1x	10.5x	8.98x	8.83x
EV / FCF	17.9x	18.2x	36.5x	37x	-	39.9x	23.7x	12.1x
FCF Yield	5.59%	5.5%	2.74%	2.7%	-	2.51%	4.22%	8.24%
Dividend per Share ²	30	36	38	45	61	67.75	72	77.5
Rate of return	1.79%	1.75%	1.82%	2.23%	1.97%	2.46%	2.62%	2.82%
EPS ²	107.9	139	141.2	153.9	176.3	183.8	209.6	221.4
Distribution rate	27.8%	25.9%	26.9%	29.2%	34.6%	36.9%	34.3%	35%
Net sales ¹	192,642	217,709	222,252	238,310	257,967	303,880	326,083	309,000
EBITDA ¹	41,504	46,983	49,081	53,273	69,527	96,150	117,975	83,700
EBIT ¹	35,595	40,624	42,142	45,308	47,411	52,917	60,150	59,250
Net income ¹	26,690	33,973	33,990	36,497	40,550	41,500	46,567	46,600
Net Debt ¹	-79,801	-87,677	-86,579	-82,750	-83,225	-62,998	-78,146	-95,442
Reference price ²	1,673.33	2,056.67	2,085.50	2,020.00	3,101.00	2,751.50	2,751.50	2,751.50
Nbr of stocks (in thousands)	246,855	242,789	238,957	235,052	226,435	224,734	-	-
Announcement Date	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NOF CORPORATION	14.76x	1.8x	5.68x	2.5%	3.82B
AIR LIQUIDE	27.13x	4.24x	13.62x	2.16%	125B
NAN YA PLASTICS CORPORATION	18.02x	6.71x	42.93x	2.07%	60.65B
SABIC	58.16x	1.35x	9.5x	5.97%	39.5B
WANHUA CHEMICAL GROUP CO., LTD.	12.42x	1.26x	6.79x	2.72%	35.53B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.22x	3.3x	7.75x	4.25%	26.74B
RONGSHENG PETROCHEMICAL CO., LTD.	20.16x	0.87x	6.68x	1.15%	21.13B
HENGLI PETROCHEMICAL CO.,LTD.	11.52x	1.03x	8.28x	3.64%	20.26B
LYONDELLBASELL INDUSTRIES N.V.	8.9x	0.88x	5.43x	4.24%	21.02B
SOLAR INDUSTRIES INDIA LIMITED	70.88x	12.86x	46.8x	0.07%	19.12B
Average	25.22x	3.43x	15.35x	2.88%	37.31B
Weighted average by Cap.	26.17x	3.85x	17.35x	2.79%