|
Market Closed -
Japan Exchange
02:30:00 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 4,438.00 JPY | -1.31% |
|
-0.43% | +18.41% |
| 07-31 | Nabtesco Corporation authorizes a Buyback Plan. | CI |
| 07-31 | Nabtesco Corporation announces an Equity Buyback for 4,000,000 shares, representing 3.39% for ¥15,000 million. | CI |
Company Valuation: Nabtesco Corporation
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 | 520,179 | - | - |
| Change | - | -1.15% | -14.46% | -2.35% | 30.21% | 18.44% | - | - |
| Enterprise Value (EV) 1 | 315,237 | 313,800 | 289,150 | 294,717 | 426,096 | 490,605 | 472,606 | 454,367 |
| Change | - | -0.46% | -7.86% | 1.93% | 44.58% | 15.14% | -3.67% | -3.86% |
| P/E | 6.37x | 42.7x | 23.7x | 33.3x | 28.5x | 21.1x | 19.6x | 18.2x |
| PBR | 1.7x | 1.62x | 1.33x | 1.25x | 1.62x | 1.82x | 1.74x | 1.63x |
| PEG | - | -0.5x | 0.4x | -1.1x | 0.5x | 0.4x | 2.49x | 2.5x |
| Capitalization / Revenue | 1.36x | 1.31x | 1.04x | 1.04x | 1.43x | 1.5x | 1.42x | 1.37x |
| EV / Revenue | 1.05x | 1.02x | 0.87x | 0.91x | 1.38x | 1.41x | 1.29x | 1.2x |
| EV / EBITDA | 7.28x | 9.63x | 8.8x | 9.43x | 11.2x | 9.88x | 8.79x | 8.01x |
| EV / EBIT | 10.5x | 17.3x | 16.6x | 19.9x | 20.6x | 14.6x | 12.7x | 11.3x |
| EV / FCF | 3.05x | -56.9x | -15.6x | -141x | 18.7x | 13.1x | 16.8x | 15.9x |
| FCF Yield | 32.8% | -1.76% | -6.4% | -0.71% | 5.34% | 7.65% | 5.95% | 6.27% |
| 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% | 1.85% | 2.04% | 2.19% |
| EPS 2 | 534.7 | 78.87 | 121.2 | 84.25 | 131.6 | 210.3 | 226.8 | 243.3 |
| Distribution rate | 14.4% | 98.9% | 66% | 95% | 60.8% | 39.1% | 39.9% | 39.9% |
| Net sales 1 | 299,802 | 308,691 | 333,631 | 323,384 | 307,912 | 347,110 | 365,503 | 378,823 |
| EBITDA 1 | 43,283 | 32,580 | 32,845 | 31,257 | 37,984 | 49,679 | 53,750 | 56,722 |
| EBIT 1 | 30,017 | 18,097 | 17,376 | 14,788 | 20,726 | 33,540 | 37,311 | 40,299 |
| Net income 1 | 64,818 | 9,464 | 14,554 | 10,119 | 15,695 | 24,392 | 26,309 | 28,287 |
| Net Debt 1 | -93,272 | -90,019 | -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 | 4,438.00 | 4,438.00 | 4,438.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.1x | 1.41x | 9.88x | 1.85% | 3.39B | |
| 30.41x | 5.2x | 18.93x | 0.86% | 120B | |
| 25.93x | 4.74x | 16.62x | 2.32% | 34.85B | |
| 20.34x | 1.74x | 12.52x | 2.31% | 29.59B | |
| 28.78x | 3.86x | 14.57x | 0.12% | 28.3B | |
| 19.53x | 3.34x | 10.67x | 1.56% | 27.9B | |
| 20.88x | 3.03x | 13.07x | 1.12% | 25.46B | |
| 23.3x | 2.85x | 12.28x | 1.62% | 24.97B | |
| 93.86x | 35.38x | 77.15x | 0.4% | 24.45B | |
| 25.52x | 3.21x | 15.69x | 1.77% | 23.38B | |
| Average | 30.97x | 6.48x | 20.14x | 1.39% | 34.21B | |
| Weighted average by Cap. | 30.94x | 6.24x | 20.03x | 1.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6268 Stock
- Valuation Nabtesco Corporation
Select your edition
All financial news and data tailored to specific country editions
