Valuation Noritz Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 14/07/2026 +04			5-day change	1st Jan Change
2,315.00 ^JPY	+1.00%		-1.82%	+16.04%

07-01	Tranche Update on Noritz Corporation's Equity Buyback Plan announced on February 10, 2026.	CI
05-27	Nippon Active Value Fund and related shareholders raise stake in Noritz to 9.60% from 8.58%, filing shows	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77,189	66,370	69,701	76,993	90,392	104,700	-	-
Change	-	-14.02%	5.02%	10.46%	17.4%	15.83%	-	-
Enterprise Value (EV) ¹	34,504	32,229	46,091	51,760	71,100	85,336	82,125	79,524
Change	-	-6.59%	43.01%	12.3%	37.36%	20.02%	-3.76%	-3.17%
P/E	14.1x	13.8x	80.2x	17.6x	27.1x	13.2x	23.5x	31.3x
PBR	0.69x	0.58x	0.57x	0.58x	0.65x	0.73x	0.72x	0.72x
PEG	-	-1.1x	-1x	0x	-1.2x	0x	-0.5x	-1.3x
Capitalization / Revenue	0.43x	0.31x	0.35x	0.38x	0.45x	0.51x	0.5x	0.5x
EV / Revenue	0.19x	0.15x	0.23x	0.26x	0.35x	0.41x	0.39x	0.38x
EV / EBITDA	4x	2.34x	4.09x	5.18x	5.89x	7.69x	7.02x	6.52x
EV / EBIT	13.8x	4.68x	12x	21.6x	16.5x	23.7x	20.5x	18.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	83	53	53	69	74	94	80	80
Rate of return	4.95%	3.67%	3.51%	4.14%	3.71%	4.1%	3.49%	3.49%
EPS ²	119.1	104.6	18.84	94.89	73.51	174	97.58	73.18
Distribution rate	69.7%	50.6%	281%	72.7%	101%	54%	82%	109%
Net sales ¹	178,142	210,966	201,891	202,204	202,049	207,300	209,500	210,600
EBITDA ¹	8,636	13,779	11,278	9,994	12,077	11,100	11,700	12,200
EBIT ¹	2,500	6,889	3,840	2,395	4,300	3,600	4,000	4,300
Net income ¹	5,479	4,800	868	4,383	3,358	7,900	4,400	3,300
Net Debt ¹	-42,685	-34,141	-23,610	-25,233	-19,292	-19,364	-22,575	-25,176
Reference price ²	1,678.00	1,444.00	1,511.00	1,666.00	1,995.00	2,292.00	2,292.00	2,292.00
Nbr of stocks (in thousands)	46,001	45,962	46,129	46,214	45,309	45,681	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	13/02/25	10/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NORITZ CORPORATION	13.17x	0.41x	7.69x	4.1%	645M
MIDEA GROUP CO., LTD.	13.14x	1.17x	10.15x	5.51%	89.21B
HAIER SMART HOME CO., LTD.	9.47x	0.48x	4.93x	5.88%	26.19B
SHARKNINJA, INC.	26.26x	2.85x	15.88x	1.19%	21.2B
LG ELECTRONICS INDIA LIMITED	57.57x	4.08x	40.27x	-	10.95B
DE'LONGHI S.P.A.	15.93x	1.18x	7.24x	2.74%	6.43B
ZHEJIANG SUPOR CO., LTD.	15.24x	1.36x	11.5x	6.2%	5B
BREVILLE GROUP LIMITED	33.22x	2.5x	16.32x	1.22%	3.14B
RINNAI CORPORATION	13.76x	0.66x	4.99x	2.98%	3.03B
SEB S.A.	13.2x	0.58x	5.07x	5.75%	3.01B
Average	21.10x	1.53x	12.40x	3.95%	16.88B
Weighted average by Cap.	17.66x	1.47x	11.86x	4.76%