|
Delayed
Japan Exchange
22:30:00 2026-10-18 EDT
|
5-day change | 1st Jan Change | ||
| 5,165.00 JPY | -1.58% |
|
-7.45% | +54.13% |
| 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 | 1,476,597 | - | - |
| Change | - | -1.77% | 13.26% | -11.48% | 112.56% | 29.13% | - | - |
| Enterprise Value (EV) 1 | 612,967 | 575,236 | 624,387 | 526,338 | 1,065,239 | 1,349,164 | 1,288,403 | 1,224,374 |
| Change | - | -6.16% | 8.54% | -15.7% | 102.39% | 26.65% | -4.5% | -4.97% |
| P/E | 7.74x | 9.87x | 15.3x | 9.87x | 19.3x | 16.1x | 15.3x | 14.1x |
| PBR | 0.94x | 0.84x | 0.87x | 0.75x | 1.41x | 1.76x | 1.64x | 1.53x |
| PEG | - | -0.5x | -0.6x | 0.3x | 1.8x | 0.3x | 2.81x | 1.66x |
| Capitalization / Revenue | 1.07x | 0.96x | 1.05x | 0.87x | 1.71x | 2.02x | 1.91x | 1.82x |
| EV / Revenue | 1.2x | 1.03x | 1.08x | 0.85x | 1.59x | 1.84x | 1.66x | 1.51x |
| EV / EBITDA | 4.62x | 4.77x | 5.07x | 3.8x | 6.99x | 7.45x | 6.65x | 5.89x |
| EV / EBIT | 7.34x | 8.62x | 9.4x | 6.48x | 11.2x | 11.2x | 9.9x | 8.71x |
| EV / FCF | 12.6x | 12.5x | 12x | 11x | 17.5x | 20x | 20.4x | 16.9x |
| FCF Yield | 7.92% | 7.99% | 8.31% | 9.09% | 5.71% | 5.01% | 4.91% | 5.92% |
| 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% | 2.09% | 2.16% | 2.32% |
| 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 | 5,248.00 | 5,248.00 | 5,248.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.14x | 1.84x | 7.45x | 2.09% | 9.35B | |
| 31.11x | 5.52x | 20.13x | 0.84% | 121B | |
| 33.43x | 5.29x | 20.06x | 1.6% | 95.61B | |
| 28.62x | 3.27x | 18.89x | 0.73% | 62.68B | |
| 40.2x | 6.27x | 27.65x | 1.9% | 58.53B | |
| 38.8x | 7.86x | 23x | -.--% | 56.39B | |
| 27.11x | 4.99x | 17.47x | 2.22% | 35.39B | |
| 20.93x | 1.79x | 12.9x | 2.24% | 30.46B | |
| 31.31x | 4.1x | 15.45x | 0.11% | 30.18B | |
| 19.41x | 3.31x | 10.6x | 1.57% | 26.94B | |
| Average | 28.71x | 4.42x | 17.36x | 1.33% | 52.7B | |
| Weighted average by Cap. | 31.36x | 5.03x | 19.54x | 1.18% |
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
- Valuation NGK Corporation
Select your edition
All financial news and data tailored to specific country editions
