Valuation Nakabohtec Corrosion Protecting Co.,Ltd.

Stocks

Market Closed - Japan Exchange 01:14:21 2026-10-08 EDT			5-day change	1st Jan Change
5,670.00 ^JPY	-0.53%		+0.89%	+2.16%

08-04	Nakabohtec Corrosion Protecting Co.,Ltd.'s Equity Buyback announced on August 3, 2026, has closed with 290,500 shares, representing 11.85% for ¥1,722.67 million.	CI
08-04	Tranche Update on Nakabohtec Corrosion Protecting Co.,Ltd.'s Equity Buyback Plan announced on August 3, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	15,493	12,104	12,152	12,201	12,104	14,960
Change	-	-21.87%	0.4%	0.4%	-0.79%	23.6%
Enterprise Value (EV) ¹	12,472	8,779	8,735	8,273	8,189	10,121
Change	-	-29.61%	-0.5%	-5.3%	-1.01%	23.6%
P/E	17.5x	16x	13.8x	14.9x	11.7x	12.8x
PBR	2.08x	1.61x	1.54x	1.5x	1.41x	1.62x
PEG	-	-1.1x	0.8x	-2.07x	0.5x	1x
Capitalization / Revenue	1.19x	0.94x	0.86x	0.89x	0.82x	1x
EV / Revenue	0.96x	0.68x	0.62x	0.6x	0.56x	0.68x
EV / EBITDA	9.19x	7.56x	6.27x	6.41x	5.18x	6.97x
EV / EBIT	9.78x	8.26x	7x	7.03x	5.62x	7.71x
EV / FCF	-100x	8.89x	19.8x	8.13x	16.7x	6.24x
FCF Yield	-1%	11.2%	5.04%	12.3%	5.98%	16%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	365.7	311.9	365	338.7	425.6	482.5
Distribution rate	-	-	-	-	-	-
Net sales ¹	13,013	12,909	14,158	13,780	14,725	14,903
EBITDA ¹	1,357	1,161	1,394	1,291	1,581	1,452
EBIT ¹	1,275	1,063	1,247	1,177	1,457	1,312
Net income ¹	901	763	899	834	1,047	1,186
Net Debt ¹	-3,021	-3,325	-3,417	-3,928	-3,915	-4,839
Reference price ²	6,400.00	5,000.00	5,020.00	5,040.00	5,000.00	6,180.00
Nbr of stocks (in thousands)	2,421	2,421	2,421	2,421	2,421	2,421
Announcement Date	6/30/21	6/30/22	6/30/23	6/28/24	6/20/25	6/22/26

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.($)
NAKABOHTEC CORROSION PROTECTING CO.,LTD.	-	-	-	-	87.25M
VALE S.A.	8.51x	1.8x	4.71x	7.47%	58.5B
NUCOR CORPORATION	13.24x	1.47x	7.66x	0.91%	55.91B
ARCELORMITTAL	15.69x	0.81x	6.75x	0.99%	46.91B
FORTESCUE LTD	13.86x	2.31x	5.28x	4.39%	34.27B
STEEL DYNAMICS, INC.	13.88x	1.52x	8.8x	0.91%	33.55B
JSW STEEL LIMITED	19.86x	1.76x	9.75x	0.58%	30.96B
TATA STEEL LIMITED	12.52x	1.13x	6.83x	2.39%	22.65B
NIPPON STEEL CORPORATION	11.36x	0.75x	6.63x	3.76%	21.19B
RELIANCE, INC.	17x	1.22x	11.13x	1.25%	20.23B
Average	13.99x	1.42x	7.50x	2.52%	32.43B
Weighted average by Cap.	13.57x	1.47x	7.15x	2.75%