|
Market Closed -
Börse Stuttgart
15:55:43 2026-08-28 EDT
|
5-day change | 1st Jan Change | ||
| 27.80 EUR | -3.47% |
|
-1.37% | +60.00% |
| 08-23 | OptQC Corp. announced that it has received ¥7 billion in funding from a group of investors | CI |
| 07-30 | NGK's Attributable Income Up 64% in Q2 | MT |
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 | 1,487,007 | - | - |
| Change | - | -1.77% | 13.26% | -11.48% | 112.56% | 30.04% | - | - |
| Enterprise Value (EV) 1 | 612,967 | 575,236 | 624,387 | 526,338 | 1,065,239 | 1,359,575 | 1,298,813 | 1,234,784 |
| Change | - | -6.16% | 8.54% | -15.7% | 102.39% | 27.63% | -4.47% | -4.93% |
| P/E | 7.74x | 9.87x | 15.3x | 9.87x | 19.3x | 16.4x | 15.6x | 14.4x |
| PBR | 0.94x | 0.84x | 0.87x | 0.75x | 1.41x | 1.78x | 1.66x | 1.55x |
| PEG | - | -0.5x | -0.6x | 0.3x | 1.8x | 0.3x | 2.76x | 1.76x |
| Capitalization / Revenue | 1.07x | 0.96x | 1.05x | 0.87x | 1.71x | 2.04x | 1.93x | 1.85x |
| EV / Revenue | 1.2x | 1.03x | 1.08x | 0.85x | 1.59x | 1.87x | 1.69x | 1.53x |
| EV / EBITDA | 4.62x | 4.77x | 5.07x | 3.8x | 6.99x | 7.5x | 6.7x | 5.94x |
| EV / EBIT | 7.34x | 8.62x | 9.4x | 6.48x | 11.2x | 11.4x | 10.1x | 8.89x |
| EV / FCF | 12.6x | 12.5x | 12x | 11x | 17.5x | 20x | 20.5x | 17.3x |
| FCF Yield | 7.92% | 7.99% | 8.31% | 9.09% | 5.71% | 5.01% | 4.87% | 5.78% |
| Dividend per Share 2 | 63 | 66 | 50 | 60 | 80 | 107.7 | 112 | 119.7 |
| Rate of return | 3.59% | 3.77% | 2.45% | 3.27% | 2.01% | 2.04% | 2.12% | 2.26% |
| EPS 2 | 226.6 | 177.5 | 133.6 | 186 | 206.3 | 321.5 | 339.7 | 367.6 |
| Distribution rate | 27.8% | 37.2% | 37.4% | 32.3% | 38.8% | 33.5% | 33% | 32.6% |
| Net sales 1 | 510,439 | 559,240 | 578,913 | 619,513 | 670,125 | 728,613 | 769,643 | 804,750 |
| 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 | 119,052 | 128,900 | 138,833 |
| Net income 1 | 70,851 | 55,048 | 40,562 | 54,933 | 59,936 | 91,573 | 96,282 | 103,217 |
| 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 | 5,285.00 | 5,285.00 | 5,285.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 31.85x | 5.46x | 19.91x | 0.8% | 125B | |
| 27.39x | 5.05x | 17.67x | 2.2% | 35.3B | |
| 21.67x | 1.85x | 13.37x | 2.16% | 31.51B | |
| 31.01x | 4.13x | 15.59x | 0.11% | 30.49B | |
| 21.22x | 3.57x | 11.27x | 1.53% | 27.63B | |
| 21.94x | 3.18x | 13.72x | 1.07% | 26.76B | |
| 24.25x | 2.96x | 12.74x | 1.55% | 25.99B | |
| 97.72x | 36.87x | 80.4x | 0.39% | 25.4B | |
| 26.87x | 3.37x | 16.48x | 1.68% | 24.89B | |
| Average | 33.77x | 7.38x | 22.35x | 1.28% | 39.27B | |
| Weighted average by Cap. | 32.67x | 6.59x | 21.16x | 1.17% |
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
- NGI Stock
- Valuation NGK Corporation
Select your edition
All financial news and data tailored to specific country editions
