Valuation NOK Corporation

Stocks

Delayed Japan Exchange 10:30:00 18/08/2026 +04			5-day change	1st Jan Change
3,073.00 ^JPY	-0.10%		-0.16%	+9.44%

08-07	NOK Corporation's Equity Buyback announced on August 6, 2026, has closed with 3,737,200 shares, representing 2.35% for ¥11,140.59 million.	CI
08-07	Tranche Update on NOK Corporation's Equity Buyback Plan announced on August 6, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	198,395	250,394	344,330	357,109	423,362	490,946	-	-
Change	-	26.21%	37.52%	3.71%	18.55%	15.96%	-	-
Enterprise Value (EV) ¹	156,253	217,559	282,881	282,037	329,097	395,188	401,747	412,915
Change	-	39.24%	30.02%	-0.3%	16.69%	20.08%	1.66%	2.78%
P/E	7.68x	18.9x	11.1x	11.8x	9.83x	11.2x	14.3x	12.9x
PBR	0.4x	0.47x	0.59x	0.62x	0.71x	0.78x	0.75x	0.73x
PEG	-	-0.4x	0x	-6.3x	0.2x	-3.02x	-0.7x	1.2x
Capitalization / Revenue	0.29x	0.35x	0.46x	0.47x	0.57x	0.64x	0.63x	0.61x
EV / Revenue	0.23x	0.31x	0.38x	0.37x	0.45x	0.52x	0.51x	0.52x
EV / EBITDA	2.11x	3.56x	4x	3.35x	4.01x	4.5x	4.34x	4.2x
EV / EBIT	4.99x	14.1x	12.3x	7.57x	9.98x	10.7x	9.69x	8.86x
EV / FCF	9.18x	20x	4.76x	7.2x	5.68x	14.6x	18.5x	14.1x
FCF Yield	10.9%	5%	21%	13.9%	17.6%	6.83%	5.41%	7.07%
Dividend per Share ²	60	75	87.5	105	130	140	147.5	152.5
Rate of return	5.23%	5.13%	4.18%	4.8%	4.64%	4.55%	4.8%	4.96%
EPS ²	149.4	77.55	188.3	184.8	284.8	274.3	215.2	238.1
Distribution rate	40.2%	96.7%	46.5%	56.8%	45.6%	51%	68.5%	64%
Net sales ¹	682,507	709,956	750,502	766,859	738,434	762,520	780,250	800,150
EBITDA ¹	73,928	61,136	70,683	84,207	82,037	87,733	92,500	98,400
EBIT ¹	31,337	15,378	22,912	37,264	32,990	36,975	41,450	46,600
Net income ¹	25,835	13,320	31,602	30,320	46,338	43,825	34,450	38,100
Net Debt ¹	-42,142	-32,835	-61,449	-75,072	-94,265	-95,757	-89,198	-78,030
Reference price ²	1,147.00	1,463.00	2,093.00	2,189.50	2,800.50	3,076.00	3,076.00	3,076.00
Nbr of stocks (in thousands)	172,969	171,151	164,515	163,101	151,174	159,605	-	-
Announcement Date	12/05/22	10/05/23	13/05/24	14/05/25	13/05/26	-	-	-

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.($)
NOK CORPORATION	11.21x	0.52x	4.5x	4.55%	3.08B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.86x	1.47x	11.34x	1.68%	48.42B
WEICHAI POWER CO., LTD.	18.42x	0.83x	6.1x	3.16%	39.45B
HYUNDAI MOBIS CO.,LTD	11.62x	0.72x	9.15x	1.28%	34.5B
DENSO CORPORATION	12.41x	0.58x	5.03x	3.83%	30.21B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.35x	2.6x	9.08x	4.17%	20.92B
MAGNA INTERNATIONAL INC.	11.17x	0.53x	5.1x	2.77%	18.94B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.22x	1.23x	13.03x	0.59%	18.53B
CONTINENTAL AG	13.21x	1.34x	6.83x	4.19%	16.03B
BOSCH LIMITED	46.11x	5.04x	35.22x	0.78%	14.48B
Average	19.16x	1.49x	10.54x	2.7%	24.46B
Weighted average by Cap.	18.67x	1.35x	9.89x	2.49%