Valuation NOF Corporation

Equities

Market Closed - Japan Exchange Other stock markets 10:30:00 18/07/2025 +04			5-day change	1st Jan Change
2,969.50 ^JPY	+0.73%		+2.82%	+34.61%

07-01	Tranche Update on NOF Corporation's Equity Buyback Plan announced on May 9, 2025.	CI
06-10	NOF Corporation repurchases 1.16 million shares

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	687,353	-	-
Change	-	-14.16%	20.88%	-0.2%	-4.72%	44.77%	-	-
Enterprise Value (EV) ¹	412,472	333,269	411,659	411,766	392,055	606,153	675,327	599,953
Change	-	-19.2%	23.52%	0.03%	-4.79%	54.61%	11.41%	-11.16%
P/E ratio	20.6x	15.5x	14.8x	14.8x	13.1x	18.4x	16.7x	15x
PBR	2.36x	1.87x	2.08x	1.88x	1.69x	2.37x	2.19x	1.99x
PEG	-	1x	0.5x	9.51x	1.46x	3.86x	1.6x	1.3x
Capitalization / Revenue	2.79x	2.14x	2.29x	2.24x	1.99x	2.72x	2.49x	2.19x
EV / Revenue	2.39x	1.73x	1.89x	1.85x	1.65x	2.4x	2.45x	1.91x
EV / EBITDA	12.8x	8.03x	8.76x	8.39x	7.36x	10.5x	9.69x	6.96x
EV / EBIT	15.5x	9.36x	10.1x	9.77x	8.65x	12.7x	13x	10.8x
EV / FCF	18.5x	17.9x	18.2x	36.5x	37x	29.1x	33.7x	30.1x
FCF Yield	5.4%	5.59%	5.5%	2.74%	2.7%	3.44%	2.97%	3.32%
Dividend per Share ²	26.67	30	36	38	45	47.67	53	60
Rate of return	1.38%	1.79%	1.75%	1.82%	2.23%	1.61%	1.78%	2.02%
EPS ²	93.5	107.9	139	141.2	153.9	161.2	178.1	198.5
Distribution rate	28.5%	27.8%	25.9%	26.9%	29.2%	29.6%	29.8%	30.2%
Net sales ¹	172,645	192,642	217,709	222,252	238,310	253,033	275,967	314,050
EBITDA ¹	32,155	41,504	46,983	49,081	53,273	57,600	69,700	86,250
EBIT ¹	26,602	35,595	40,624	42,142	45,308	47,600	51,833	55,550
Net income ¹	23,302	26,690	33,973	33,990	36,497	37,133	39,967	43,450
Net Debt ¹	-68,725	-79,801	-87,677	-86,579	-82,750	-81,200	-12,026	-87,400
Reference price ²	1,930.00	1,673.33	2,056.67	2,085.50	2,020.00	2,969.50	2,969.50	2,969.50
Nbr of stocks (in thousands)	249,325	246,855	242,789	238,957	235,052	231,471	-	-
Announcement Date	12/05/21	11/05/22	11/05/23	09/05/24	09/05/25	-	-	-

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	18.29x	2.38x	10.44x	1.62%	4.59B
AIR LIQUIDE	26.81x	4x	13.13x	2%	116B
PT CHANDRA ASRI PACIFIC TBK	-1276.72x	22.87x	171.6x	0.34%	51.26B
SABIC	37.67x	1.21x	9.05x	6.21%	44.39B
WANHUA CHEMICAL GROUP CO., LTD.	12.98x	1.24x	7.54x	2.4%	24.05B
LYONDELLBASELL INDUSTRIES N.V.	20.35x	0.98x	9.84x	8.54%	20.34B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.21x	2.74x	7.09x	4.79%	15.95B
SOLAR INDUSTRIES INDIA LIMITED	79.45x	-	-	0.07%	15.93B
HENGLI PETROCHEMICAL CO.,LTD.	11.63x	0.89x	8.25x	3.94%	13.61B
PT BARITO PACIFIC TBK	100.28x	5.16x	21.09x	-	12.51B
Average	-96.01x	4.61x	28.67x	3.32%	31.89B
Weighted average by Cap.	-178.78x	6.18x	38.43x	2.92%