Valuation Nakabohtec Corrosion Protecting Co.,Ltd.

Stocks

Delayed Japan Exchange 23:30:00 2026-08-24 EDT			5-day change	1st Jan Change
5,970.00 ^JPY	0.00%		0.00%	+7.57%

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NAKABOHTEC CORROSION PROTECTING CO.,LTD.	-	-	-	-	90.15M
RELIANCE, INC.	17.06x	1.21x	11.12x	1.28%	19.8B
AZZ INC.	21.55x	2.5x	11.41x	0.65%	4.25B
RUSSEL METALS INC.	14.46x	0.73x	8.94x	2.33%	3.01B
KUNSHAN KERSEN SCIENCE & TECHNOLOGY CO.,LTD.	16.22x	-	-	-	1.53B
TOCALO CO.,LTD.	15.13x	2.27x	7.99x	3.33%	1.03B
Average	16.88x	1.68x	9.86x	1.9%	4.95B
Weighted average by Cap.	17.33x	1.39x	10.81x	1.37%