Valuation ISE Chemicals Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
3,700.00 ^JPY	+4.52%		-0.94%	-21.11%

06-26	Select Water Solutions, Inc. Announces Definitive Agreement with ISE Chemicals Corporation Providing for Development of Commercial Iodine Production Facilities Utilizing Produced Water Infrastructure Across Texas, New Mexico and Oklahoma	CI
06-26	Select Water Solutions to Develop Iodine Production, Refining Facilities With ISE Chemicals	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	16,725	19,476	27,325	43,784	165,380	238,998
Change	-	16.45%	40.3%	60.23%	277.72%	44.51%
Enterprise Value (EV) ¹	14,222	13,832	19,574	34,720	157,253	228,062
Change	-	-2.74%	41.51%	77.37%	352.92%	45.03%
P/E	12.5x	11x	10.7x	11.9x	32.6x	36.8x
PBR	0.65x	0.72x	0.94x	1.37x	4.65x	5.55x
PEG	-	0.3x	0.2x	0.3x	0.9x	1.3x
Capitalization / Revenue	0.99x	0.96x	1.07x	1.66x	4.97x	6.09x
EV / Revenue	0.84x	0.68x	0.77x	1.31x	4.72x	5.81x
EV / EBITDA	4.07x	3.29x	3.51x	4.78x	16.3x	19.8x
EV / EBIT	6.51x	5.1x	5.21x	6.55x	20.5x	24x
EV / FCF	18.7x	4.22x	7.21x	13.5x	335x	48.5x
FCF Yield	5.36%	23.7%	13.9%	7.39%	0.3%	2.06%
Dividend per Share ²	9	12	-	27	36	39
Rate of return	2.74%	3.14%	-	3.14%	1.11%	0.83%
EPS ²	26.34	34.78	50.26	72.04	99.51	127.5
Distribution rate	34.2%	34.5%	-	37.5%	36.2%	30.6%
Net sales ¹	16,859	20,354	25,564	26,413	33,287	39,258
EBITDA ¹	3,497	4,199	5,569	7,267	9,634	11,531
EBIT ¹	2,186	2,710	3,757	5,297	7,659	9,485
Net income ¹	1,343	1,773	2,562	3,672	5,071	6,498
Net Debt ¹	-2,503	-5,644	-7,751	-9,064	-8,127	-10,936
Reference price ²	328.00	382.00	536.00	859.00	3,245.00	4,690.00
Nbr of stocks (in thousands)	50,991	50,985	50,980	50,971	50,965	50,959
Announcement Date	3/29/21	3/30/22	3/30/23	3/28/24	3/28/25	3/27/26

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.($)
ISE CHEMICALS CORPORATION	-	-	-	-	1.19B
LINDE PLC	30.42x	6.96x	17.81x	1.29%	230B
AIR LIQUIDE	27.96x	4.33x	13.95x	2.1%	124B
THE SHERWIN-WILLIAMS COMPANY	30.06x	3.65x	18.7x	0.96%	80.89B
NAN YA PLASTICS CORPORATION	20.45x	7.1x	32.59x	3.63%	75.04B
AIR PRODUCTS & CHEMICALS, INC.	88.95x	6.55x	15.23x	2.41%	66.71B
SABIC	83.64x	1.23x	8.34x	6.21%	35.62B
WANHUA CHEMICAL GROUP CO., LTD.	10.56x	1.14x	6.16x	3.14%	30.99B
PPG INDUSTRIES, INC.	14.82x	1.72x	10.1x	2.7%	23.87B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.02x	3.02x	7.09x	4.69%	24.35B
Average	35.10x	3.97x	14.44x	3.01%	69.24B
Weighted average by Cap.	35.06x	5.20x	16.92x	2.26%