Valuation Nabtesco Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-20 EDT			5-day change	1st Jan Change
4,293.00 ^JPY	-3.70%		-11.65%	+14.54%

10-01	Tranche Update on Nabtesco Corporation's Equity Buyback Plan announced on July 31, 2026.	CI
09-30	Nabtesco Corporation Provides Consolidated and Non-Consolidated Earnings Guidance for the Six Months Ending June 2026 and Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	408,509	403,819	345,412	337,309	439,208	522,523	-	-
Change	-	-1.15%	-14.46%	-2.35%	30.21%	18.97%	-	-
Enterprise Value (EV) ¹	315,237	313,639	289,150	294,717	426,096	492,949	474,950	456,711
Change	-	-0.51%	-7.81%	1.93%	44.58%	15.69%	-3.65%	-3.84%
P/E	6.37x	42.7x	23.7x	33.3x	28.5x	21.2x	19.4x	18x
PBR	1.7x	1.62x	1.33x	1.25x	1.61x	1.83x	1.74x	1.64x
PEG	-	-0.5x	0.4x	-1.1x	0.5x	0.4x	2.21x	2.31x
Capitalization / Revenue	1.36x	1.31x	1.04x	1.04x	1.43x	1.5x	1.43x	1.37x
EV / Revenue	1.05x	1.02x	0.87x	0.91x	1.38x	1.42x	1.3x	1.2x
EV / EBITDA	7.28x	9.63x	8.8x	9.43x	11.2x	9.82x	8.78x	7.95x
EV / EBIT	10.5x	17.3x	16.6x	19.9x	20.6x	14.6x	12.7x	11.2x
EV / FCF	3.05x	-56.9x	-15.6x	-141x	-	14.5x	16.5x	14.8x
FCF Yield	32.8%	-1.76%	-6.4%	-0.71%	-	6.89%	6.07%	6.75%
Dividend per Share ²	77	78	80	80	80	82.22	90.49	97.12
Rate of return	2.26%	2.32%	2.78%	2.85%	2.13%	1.84%	2.03%	2.18%
EPS ²	534.7	78.87	121.2	84.25	131.6	210.7	229.2	247.1
Distribution rate	14.4%	98.9%	66%	95%	60.8%	39%	39.5%	39.3%
Net sales ¹	299,802	308,691	333,631	323,384	307,912	347,263	366,457	380,954
EBITDA ¹	43,283	32,580	32,845	31,257	37,984	50,194	54,115	57,469
EBIT ¹	30,017	18,097	17,376	14,788	20,726	33,653	37,528	40,799
Net income ¹	64,818	9,464	14,554	10,119	15,695	24,538	26,663	28,810
Net Debt ¹	-93,272	-90,180	-56,262	-42,592	-13,112	-29,574	-47,573	-65,812
Reference price ²	3,405.00	3,365.00	2,877.50	2,808.00	3,748.00	4,458.00	4,458.00	4,458.00
Nbr of stocks (in thousands)	119,973	120,006	120,039	120,124	117,185	117,210	-	-
Announcement Date	2/10/22	2/10/23	2/13/24	2/12/25	2/12/26	-	-	-

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.($)
NABTESCO CORPORATION	21.16x	1.42x	9.82x	1.84%	3.3B
PARKER-HANNIFIN CORPORATION	31.21x	5.53x	20.19x	0.83%	122B
ATLAS COPCO AB	32.54x	5.15x	19.54x	1.65%	93.19B
W.W. GRAINGER, INC.	28.35x	3.24x	18.72x	0.73%	62.08B
FASTENAL COMPANY	40.16x	6.27x	27.65x	1.9%	58.53B
KEYSIGHT TECHNOLOGIES, INC.	39.35x	7.97x	23.33x	-.--%	57.18B
FANUC CORPORATION	26.93x	4.95x	17.33x	2.23%	35.03B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.93x	1.79x	12.9x	2.24%	30.46B
INGERSOLL RAND INC.	31.3x	4.1x	15.44x	0.11%	30.17B
SMC CORPORATION	19.04x	3.24x	10.36x	1.59%	26.37B
Average	29.10x	4.37x	17.53x	1.31%	51.82B
Weighted average by Cap.	31.44x	5.06x	19.62x	1.18%