Valuation Nagahori Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-26 EDT			5-day change	1st Jan Change
2,236.00 ^JPY	-2.27%		-2.78%	+7.81%

25-09-01	Nagahori Corporation entered into agreement to acquire Show Co., Ltd. from Shoichi Ono.	CI
24-06-28	Nagahori Corporation Announces Voting Results	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	2,622	8,281	16,486	22,221	21,285	30,701
Change	-	215.79%	99.07%	34.79%	-4.21%	44.24%
Enterprise Value (EV) ¹	8,800	14,102	22,336	29,216	29,399	41,054
Change	-	60.25%	58.38%	30.8%	0.63%	39.64%
P/E	-7.92x	50.8x	275x	42.8x	52.4x	27.9x
PBR	0.22x	0.69x	1.36x	1.75x	1.64x	2.17x
PEG	-	-0x	-4.4x	0x	-2.4x	0x
Capitalization / Revenue	0.16x	0.49x	0.93x	1.02x	0.93x	1.04x
EV / Revenue	0.54x	0.83x	1.26x	1.34x	1.28x	1.4x
EV / EBITDA	39.1x	29.4x	30.4x	24.1x	32.3x	21.2x
EV / EBIT	8,800x	48.8x	40.8x	28.6x	40.7x	23.8x
EV / FCF	9.82x	20x	96x	-30.2x	-30.6x	-20.9x
FCF Yield	10.2%	5.01%	1.04%	-3.31%	-3.27%	-4.79%
Dividend per Share ²	2	2	5	13	10	20
Rate of return	1.17%	0.37%	0.47%	0.9%	0.72%	1%
EPS ²	-21.58	10.63	3.913	33.84	26.48	71.73
Distribution rate	-9.27%	18.8%	128%	38.4%	37.8%	27.9%
Net sales ¹	16,295	16,927	17,673	21,820	22,891	29,380
EBITDA ¹	225	480	734	1,213	910	1,940
EBIT ¹	1	289	547	1,022	723	1,723
Net income ¹	-331	163	60	519	406	1,100
Net Debt ¹	6,178	5,821	5,850	6,995	8,114	10,353
Reference price ²	171.00	540.00	1,075.00	1,449.00	1,388.00	2,002.00
Nbr of stocks (in thousands)	15,336	15,336	15,335	15,335	15,335	15,335
Announcement Date	6/25/21	6/29/22	6/29/23	6/27/24	6/26/25	6/25/26

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.($)
NAGAHORI CORPORATION	-	-	-	-	220M
COMPAGNIE FINANCIERE RICHEMONT	26.43x	4.31x	15.15x	2.15%	137B
TITAN COMPANY LIMITED	71.25x	5.07x	47.35x	0.36%	47.63B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	12.77x	1.44x	9.31x	5.69%	17.13B
LAOPU GOLD CO., LTD.	8.11x	1.63x	5.73x	8.73%	8.79B
PANDORA A/S	12.97x	2.15x	6.98x	2.49%	9.05B
LAO FENG XIANG CO., LTD.	11.95x	0.19x	3.15x	5%	2.28B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD.	22.17x	-	-	-	1.99B
CHOW TAI SENG JEWELLERY CO., LTD.	10.79x	1.28x	6.66x	8.04%	2B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD.	9.35x	-	-	5.69%	1.91B
Average	20.64x	2.30x	13.48x	4.77%	22.81B
Weighted average by Cap.	33.07x	3.99x	20.66x	2.42%