Valuation NOF Corporation

Equities

Market Closed - Japan Exchange Other stock markets 10:30:00 09/03/2026 +04			5-day change	1st Jan Change
2,861.50 ^JPY	-4.47%		-8.81%	-4.97%

02-24	China Imposes Export Curbs on 40 Japanese Firms	MT
02-13	NOF Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending 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	650,803	-	-
Change	-	-14.16%	20.88%	-0.2%	-4.72%	37.07%	-	-
Enterprise Value (EV) ¹	412,472	333,269	411,659	411,766	392,055	562,859	569,441	527,770
Change	-	-19.2%	23.52%	0.03%	-4.79%	43.57%	1.17%	-7.32%
P/E ratio	20.6x	15.5x	14.8x	14.8x	13.1x	17.1x	15.2x	13.6x
PBR	2.36x	1.87x	2.08x	1.88x	1.69x	2.25x	2.08x	1.89x
PEG	-	1x	0.5x	9.51x	1.46x	1.99x	1.2x	1.1x
Capitalization / Revenue	2.79x	2.14x	2.29x	2.24x	1.99x	2.52x	2.21x	2x
EV / Revenue	2.39x	1.73x	1.89x	1.85x	1.65x	2.18x	1.94x	1.62x
EV / EBITDA	12.8x	8.03x	8.76x	8.39x	7.36x	8.08x	6.13x	4.57x
EV / EBIT	15.5x	9.36x	10.1x	9.77x	8.65x	12.1x	10.5x	8.62x
EV / FCF	18.5x	17.9x	18.2x	36.5x	37x	27.9x	31.1x	17x
FCF Yield	5.4%	5.59%	5.5%	2.74%	2.7%	3.59%	3.22%	5.88%
Dividend per Share ²	26.67	30	36	38	45	52	57.5	63.2
Rate of return	1.38%	1.79%	1.75%	1.82%	2.23%	1.82%	2.01%	2.21%
EPS ²	93.5	107.9	139	141.2	153.9	167.1	187.9	210.9
Distribution rate	28.5%	27.8%	25.9%	26.9%	29.2%	31.1%	30.6%	30%
Net sales ¹	172,645	192,642	217,709	222,252	238,310	258,500	294,067	324,980
EBITDA ¹	32,155	41,504	46,983	49,081	53,273	69,700	92,825	115,367
EBIT ¹	26,602	35,595	40,624	42,142	45,308	46,683	54,333	61,220
Net income ¹	23,302	26,690	33,973	33,990	36,497	38,167	42,650	47,380
Net Debt ¹	-68,725	-79,801	-87,677	-86,579	-82,750	-87,944	-81,362	-123,033
Reference price ²	1,930.00	1,673.33	2,056.67	2,085.50	2,020.00	2,861.50	2,861.50	2,861.50
Nbr of stocks (in thousands)	249,325	246,855	242,789	238,957	235,052	227,434	-	-
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	17.93x	2.3x	8.51x	1.74%	4.32B
AIR LIQUIDE	23.75x	3.81x	12.2x	2.3%	112B
SABIC	-7.94x	1.42x	9.42x	5.13%	47.72B
WANHUA CHEMICAL GROUP CO., LTD.	23.59x	1.92x	11.69x	1.32%	42.21B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	17.28x	4.61x	12.98x	2.53%	30.19B
HENGLI PETROCHEMICAL CO.,LTD.	25.67x	1.26x	11.98x	1.88%	25.88B
LYONDELLBASELL INDUSTRIES N.V.	24.18x	1.08x	11x	8.18%	21.62B
RONGSHENG PETROCHEMICAL CO., LTD.	86.64x	0.96x	11.16x	0.54%	21.15B
NAN YA PLASTICS CORPORATION	146.32x	2.87x	26.12x	0.81%	20.5B
Average	39.71x	2.25x	12.79x	2.71%	36.17B
Weighted average by Cap.	30.39x	2.64x	12.46x	2.75%