|
Market Closed -
Japan Exchange
10:30:00 21/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,823.50 JPY | -0.90% |
|
+7.54% | -6.23% |
| 09-11 | NOF Completes 1.8 Billion Yen Treasury Share Buyback | MT |
| 09-11 | Tranche Update on NOF Corporation's Equity Buyback Plan announced on August 5, 2026. | CI |
Company Valuation: NOF Corporation
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 | 635,085 | - | - |
| Change | - | 20.88% | -0.2% | -4.72% | 47.89% | -9.55% | - | - |
| Enterprise Value (EV) 1 | 333,269 | 411,659 | 411,766 | 392,055 | 618,951 | 577,982 | 580,426 | 560,324 |
| Change | - | 23.52% | 0.03% | -4.79% | 57.87% | -6.62% | 0.42% | -3.46% |
| P/E | 15.5x | 14.8x | 14.8x | 13.1x | 17.6x | 15.4x | 14x | 13.5x |
| PBR | 1.87x | 2.08x | 1.88x | 1.69x | 2.38x | 2.06x | 1.92x | 1.84x |
| PEG | - | 0.5x | 9.51x | 1.46x | 1.2x | 3.23x | 1.4x | 3.53x |
| Capitalization / Revenue | 2.14x | 2.29x | 2.24x | 1.99x | 2.72x | 2x | 1.93x | 2.08x |
| EV / Revenue | 1.73x | 1.89x | 1.85x | 1.65x | 2.4x | 1.82x | 1.76x | 1.84x |
| EV / EBITDA | 8.03x | 8.76x | 8.39x | 7.36x | 8.9x | 4.88x | 4.71x | 6.64x |
| EV / EBIT | 9.36x | 10.1x | 9.77x | 8.65x | 13.1x | 10.9x | 10x | 9.74x |
| EV / FCF | 17.9x | 18.2x | 36.5x | 37x | - | 61.2x | 28.2x | 12.7x |
| FCF Yield | 5.59% | 5.5% | 2.74% | 2.7% | - | 1.63% | 3.55% | 7.85% |
| Dividend per Share 2 | 30 | 36 | 38 | 45 | 61 | 71.4 | 75.83 | 86 |
| Rate of return | 1.79% | 1.75% | 1.82% | 2.23% | 1.97% | 2.51% | 2.66% | 3.02% |
| EPS 2 | 107.9 | 139 | 141.2 | 153.9 | 176.3 | 184.7 | 203.6 | 211.3 |
| Distribution rate | 27.8% | 25.9% | 26.9% | 29.2% | 34.6% | 38.6% | 37.3% | 40.7% |
| Net sales 1 | 192,642 | 217,709 | 222,252 | 238,310 | 257,967 | 317,280 | 328,867 | 305,167 |
| EBITDA 1 | 41,504 | 46,983 | 49,081 | 53,273 | 69,527 | 118,500 | 123,150 | 84,350 |
| EBIT 1 | 35,595 | 40,624 | 42,142 | 45,308 | 47,411 | 53,083 | 57,950 | 57,533 |
| Net income 1 | 26,690 | 33,973 | 33,990 | 36,497 | 40,550 | 41,500 | 44,967 | 45,100 |
| Net Debt 1 | -79,801 | -87,677 | -86,579 | -82,750 | -83,225 | -57,102 | -54,659 | -74,761 |
| Reference price 2 | 1,673.33 | 2,056.67 | 2,085.50 | 2,020.00 | 3,101.00 | 2,849.00 | 2,849.00 | 2,849.00 |
| Nbr of stocks (in thousands) | 246,855 | 242,789 | 238,957 | 235,052 | 226,435 | 222,915 | - | - |
| Announcement Date | 11/05/22 | 11/05/23 | 09/05/24 | 09/05/25 | 11/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.42x | 1.82x | 4.88x | 2.51% | 4.02B | |
| 30.63x | 7.01x | 17.92x | 1.28% | 231B | |
| 27.9x | 4.31x | 13.89x | 2.13% | 123B | |
| 30.17x | 3.66x | 18.75x | 0.96% | 81.09B | |
| 19.12x | 6.82x | 30.3x | 3.86% | 71.87B | |
| 89.83x | 6.61x | 15.38x | 2.39% | 67.38B | |
| 82.59x | 1.21x | 8.24x | 6.29% | 35.19B | |
| 10.67x | 1.14x | 6.2x | 3.11% | 31.35B | |
| 9.04x | 3.02x | 7.1x | 4.68% | 24.44B | |
| 15.02x | 1.74x | 10.2x | 2.67% | 24.14B | |
| Average | 33.04x | 3.73x | 13.29x | 2.99% | 69.4B | |
| Weighted average by Cap. | 34.99x | 5.17x | 16.59x | 2.28% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4403 Stock
- Valuation NOF Corporation
Select your edition
All financial news and data tailored to specific country editions
