Valuation NF Holdings Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-23 EDT			5-day change	1st Jan Change
1,446.00 ^JPY	-1.90%		-5.06%	+29.22%

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NF HOLDINGS CORPORATION	-	-	-	-	65.81M
SIEMENS AG	23.51x	2.82x	15.47x	2.18%	220B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	11.37x	1.21x	5.62x	4.42%	154B
SCHNEIDER ELECTRIC SE	24.3x	3.21x	14.68x	1.97%	149B
EATON CORPORATION PLC	32.79x	4.89x	20.58x	1.2%	143B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.62x	4.26x	20.9x	0.91%	98.75B
EMERSON ELECTRIC CO.	32.84x	5.28x	18.39x	1.38%	89.41B
JOHNSON CONTROLS INTERNATIONAL PLC	29.88x	3.73x	20.06x	1.14%	86.62B
DELTA ELECTRONICS (THAILAND)	84.16x	10.41x	59.51x	0.37%	86.56B
Average	34.10x	4.55x	22.02x	1.65%	115.18B
Weighted average by Cap.	31.04x	4.11x	19.84x	1.85%