|
Market Closed -
Japan Exchange
10:30:00 02/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,563.00 JPY | -1.35% |
|
-3.50% | +1.34% |
| 10-06 | Rapidus Taps 17 Global Tech Firms for New Chip Design Ecosystem | MT |
| 08-03 | NSW Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
Company Valuation: NSW Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 31,095 | 32,645 | 32,317 | 46,933 | 44,028 | 36,503 |
| Change | - | 4.98% | -1% | 45.23% | -6.19% | -17.09% |
| Enterprise Value (EV) 1 | 18,712 | 17,469 | 16,965 | 28,121 | 24,362 | 16,853 |
| Change | - | -6.65% | -2.88% | 65.76% | -13.37% | -30.82% |
| P/E | 11.2x | 9.41x | 7.9x | 10.9x | 12x | 9.84x |
| PBR | 1.32x | 1.23x | 1.08x | 1.41x | 1.24x | 0.96x |
| PEG | - | 0.4x | 0.4x | 2.26x | -0.8x | 7.67x |
| Capitalization / Revenue | 0.79x | 0.75x | 0.7x | 0.93x | 0.88x | 0.7x |
| EV / Revenue | 0.48x | 0.4x | 0.37x | 0.56x | 0.49x | 0.32x |
| EV / EBITDA | 3.99x | 3.19x | 2.91x | 4.44x | 3.68x | 2.92x |
| EV / EBIT | 4.46x | 3.55x | 3.15x | 4.8x | 3.98x | 3.19x |
| EV / FCF | 14.5x | 5.34x | 14.7x | 7.55x | 8.67x | 9.52x |
| FCF Yield | 6.89% | 18.7% | 6.82% | 13.3% | 11.5% | 10.5% |
| Dividend per Share 2 | 40 | 50 | 55 | 85 | 85 | 125 |
| Rate of return | 1.92% | 2.28% | 2.54% | 2.7% | 2.88% | 5.1% |
| EPS 2 | 185.6 | 232.8 | 274.5 | 287.7 | 245.8 | 248.9 |
| Distribution rate | 21.6% | 21.5% | 20% | 29.5% | 34.6% | 50.2% |
| Net sales 1 | 39,282 | 43,452 | 46,188 | 50,299 | 50,028 | 52,431 |
| EBITDA 1 | 4,686 | 5,477 | 5,831 | 6,329 | 6,613 | 5,772 |
| EBIT 1 | 4,198 | 4,921 | 5,388 | 5,863 | 6,116 | 5,290 |
| Net income 1 | 2,765 | 3,469 | 4,090 | 4,287 | 3,662 | 3,709 |
| Net Debt 1 | -12,383 | -15,176 | -15,352 | -18,812 | -19,666 | -19,650 |
| Reference price 2 | 2,087.00 | 2,191.00 | 2,169.00 | 3,150.00 | 2,955.00 | 2,450.00 |
| Nbr of stocks (in thousands) | 14,900 | 14,899 | 14,899 | 14,899 | 14,899 | 14,899 |
| Announcement Date | 23/06/21 | 22/06/22 | 21/06/23 | 24/06/24 | 23/06/25 | 26/06/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 242M | |
| 25.26x | 4.07x | 14.17x | 2.68% | 239B | |
| 21.65x | 4.58x | 11.23x | 0.77% | 186B | |
| 17.82x | 2.02x | 10.41x | 2.65% | 154B | |
| -115.49x | 15.84x | 87.11x | -.--% | 102B | |
| 16.31x | 2.94x | 11.35x | 4.93% | 95.61B | |
| -457.45x | 32.43x | 133.21x | -.--% | 94.42B | |
| 23.22x | 6.01x | 14.75x | 2.43% | 69.98B | |
| 15.24x | 2.21x | 9.41x | 5.06% | 49.67B | |
| 19.53x | 2.51x | 12.03x | 4.42% | 41B | |
| Average | -48.21x | 8.07x | 33.74x | 2.55% | 103.23B | |
| Weighted average by Cap. | -36.31x | 7.49x | 30.67x | 2.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 9739 Stock
- Valuation NSW Inc.
Select your edition
All financial news and data tailored to specific country editions
