|
Market Closed -
OTC Markets
11:53:03 2026-08-24 EDT
|
5-day change | 1st Jan Change | ||
| 33.42 USD | +4.62% |
|
-.--% | +56.48% |
| 09-10 | MIB slightly below flat, ECB raises all three rates | AN |
| 09-10 | MIB Europe's top performer, Lottomatica leads | AN |
Company Valuation: NGK Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 546,259 | 536,587 | 607,763 | 537,966 | 1,143,525 | 1,420,887 | - | - |
| Change | - | -1.77% | 13.26% | -11.48% | 112.56% | 24.26% | - | - |
| Enterprise Value (EV) 1 | 612,967 | 575,236 | 624,387 | 526,338 | 1,065,239 | 1,293,454 | 1,232,692 | 1,168,664 |
| Change | - | -6.16% | 8.54% | -15.7% | 102.39% | 21.42% | -4.7% | -5.19% |
| P/E | 7.74x | 9.87x | 15.3x | 9.87x | 19.3x | 15.5x | 14.7x | 13.6x |
| PBR | 0.94x | 0.84x | 0.87x | 0.75x | 1.41x | 1.69x | 1.58x | 1.47x |
| PEG | - | -0.5x | -0.6x | 0.3x | 1.8x | 0.3x | 2.7x | 1.61x |
| Capitalization / Revenue | 1.07x | 0.96x | 1.05x | 0.87x | 1.71x | 1.94x | 1.83x | 1.75x |
| EV / Revenue | 1.2x | 1.03x | 1.08x | 0.85x | 1.59x | 1.77x | 1.59x | 1.44x |
| EV / EBITDA | 4.62x | 4.77x | 5.07x | 3.8x | 6.99x | 7.14x | 6.36x | 5.62x |
| EV / EBIT | 7.34x | 8.62x | 9.4x | 6.48x | 11.2x | 10.7x | 9.47x | 8.32x |
| EV / FCF | 12.6x | 12.5x | 12x | 11x | 17.5x | 19.1x | 19.5x | 16.1x |
| FCF Yield | 7.92% | 7.99% | 8.31% | 9.09% | 5.71% | 5.23% | 5.13% | 6.2% |
| Dividend per Share 2 | 63 | 66 | 50 | 60 | 80 | 109.5 | 113.3 | 121.5 |
| Rate of return | 3.59% | 3.77% | 2.45% | 3.27% | 2.01% | 2.17% | 2.24% | 2.41% |
| EPS 2 | 226.6 | 177.5 | 133.6 | 186 | 206.3 | 325.1 | 342.8 | 371.9 |
| Distribution rate | 27.8% | 37.2% | 37.4% | 32.3% | 38.8% | 33.7% | 33% | 32.7% |
| Net sales 1 | 510,439 | 559,240 | 578,913 | 619,513 | 670,125 | 732,185 | 774,643 | 811,417 |
| EBITDA 1 | 132,797 | 120,490 | 123,203 | 138,494 | 152,484 | 181,212 | 193,840 | 207,950 |
| EBIT 1 | 83,527 | 66,761 | 66,397 | 81,241 | 94,997 | 120,337 | 130,186 | 140,500 |
| Net income 1 | 70,851 | 55,048 | 40,562 | 54,933 | 59,936 | 92,573 | 97,139 | 104,383 |
| Net Debt 1 | 66,708 | 38,649 | 16,624 | -11,628 | -78,286 | -127,433 | -188,194 | -252,223 |
| Reference price 2 | 1,753.00 | 1,752.00 | 2,040.00 | 1,835.50 | 3,977.00 | 5,050.00 | 5,050.00 | 5,050.00 |
| Nbr of stocks (in thousands) | 311,614 | 306,271 | 297,923 | 293,090 | 287,534 | 281,364 | - | - |
| Announcement Date | 4/28/22 | 4/28/23 | 4/26/24 | 4/28/25 | 4/30/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.73x | 5.09x | 18.5x | 0.88% | 117B | |
| 26.11x | 4.78x | 16.76x | 2.3% | 34.87B | |
| 20.24x | 1.73x | 12.45x | 2.32% | 29.45B | |
| 28.47x | 3.82x | 14.43x | 0.12% | 27.99B | |
| 19.3x | 3.29x | 10.53x | 1.58% | 27.4B | |
| 20.89x | 3.03x | 13.08x | 1.12% | 25.47B | |
| 23.42x | 2.86x | 12.34x | 1.61% | 25.1B | |
| 96.63x | 35.29x | 77.56x | 0.39% | 24.06B | |
| 24.87x | 3.13x | 15.31x | 1.82% | 22.61B | |
| Average | 32.18x | 7.00x | 21.22x | 1.35% | 37.11B | |
| Weighted average by Cap. | 30.90x | 6.22x | 19.95x | 1.25% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5333 Stock
- NGKIF Stock
- Valuation NGK Corporation
Select your edition
All financial news and data tailored to specific country editions
