Valuation NF Holdings Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-01 EDT			5-day change	1st Jan Change
1,614.00 ^JPY	+1.13%		-1.65%	+44.24%

24-01-24	Nuclear Fuels Completes Bought Deal Offering; Up Nearly 2%	MT
23-10-31	CIBC/Province of Newfoundland and Labrador Mid-Year Update, 2nd of 2 parts	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	14,277	8,766	7,152	9,089	8,584	9,279
Change	-	-38.6%	-18.41%	27.09%	-5.56%	8.09%
Enterprise Value (EV) ¹	9,375	4,911	3,653	5,670	4,559	4,518
Change	-	-47.61%	-25.62%	55.22%	-19.6%	-0.9%
P/E	31.5x	14.3x	15.6x	28.1x	19.1x	14.3x
PBR	1.24x	0.73x	0.58x	0.72x	0.68x	0.71x
PEG	-	0.4x	-0.6x	-1x	0.5x	0.3x
Capitalization / Revenue	1.34x	0.86x	0.74x	0.97x	0.95x	1.02x
EV / Revenue	0.88x	0.48x	0.38x	0.6x	0.5x	0.49x
EV / EBITDA	10.2x	4.13x	5.17x	8.07x	5.08x	3.61x
EV / EBIT	13.3x	5.16x	7.81x	13.5x	8.32x	4.78x
EV / FCF	-14.5x	-4.27x	-16.9x	-30x	8.37x	5.4x
FCF Yield	-6.9%	-23.4%	-5.92%	-3.33%	11.9%	18.5%
Dividend per Share ²	30	30	30	32	32	36
Rate of return	1.47%	2.4%	2.94%	2.47%	2.62%	2.72%
EPS ²	64.59	87.63	65.12	46.02	64.12	92.19
Distribution rate	46.4%	34.2%	46.1%	69.5%	49.9%	39%
Net sales ¹	10,651	10,148	9,642	9,399	9,083	9,138
EBITDA ¹	921	1,188	706	703	898	1,252
EBIT ¹	705	952	468	419	548	946
Net income ¹	444	615	457	323	450	647
Net Debt ¹	-4,902	-3,855	-3,499	-3,419	-4,025	-4,761
Reference price ²	2,034.00	1,249.00	1,019.00	1,295.00	1,223.00	1,322.00
Nbr of stocks (in thousands)	7,019	7,019	7,019	7,019	7,019	7,019
Announcement Date	6/25/21	6/29/22	6/28/23	6/27/24	6/25/25	6/24/26

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.($)
NF HOLDINGS CORPORATION	-	-	-	-	71.28M
SIEMENS AG	25.32x	3.01x	16.43x	2.03%	240B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.74x	7.85x	3.64%	204B
SCHNEIDER ELECTRIC SE	30.69x	3.93x	18.15x	1.59%	186B
EATON CORPORATION PLC	38.23x	5.65x	23.73x	1.03%	167B
DELTA ELECTRONICS, INC.	46.12x	6.19x	27.68x	1.07%	154B
TRANE TECHNOLOGIES PLC	29.9x	4.3x	21.07x	0.9%	99.45B
DELTA ELECTRONICS (THAILAND)	92.68x	11.48x	65.59x	0.34%	95.8B
VERTIV HOLDINGS CO.	39.94x	6.56x	26.34x	0.1%	92.9B
JOHNSON CONTROLS INTERNATIONAL PLC	31.06x	3.87x	20.76x	1.09%	90.04B
Average	38.67x	5.19x	25.29x	1.31%	132.95B
Weighted average by Cap.	34.99x	4.66x	22.45x	1.57%