|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,404.00 JPY | +4.32% |
|
-13.65% | +60.10% |
| 06-21 | NGK Corporation(TSE:5333) added to S&P Japan Mid Cap 100 | CI |
| 04-30 | Tranche Update on NGK Corporation's Equity Buyback Plan announced on April 30, 2026. | CI |
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 | 1,457,464 | - | - |
| Change | - | -1.77% | 13.26% | -11.48% | 112.56% | 27.45% | - | - |
| Enterprise Value (EV) 1 | 612,967 | 575,236 | 624,387 | 526,338 | 1,065,239 | 1,323,507 | 1,268,543 | 1,207,753 |
| Change | - | -6.16% | 8.54% | -15.7% | 102.39% | 24.25% | -4.15% | -4.79% |
| P/E | 7.74x | 9.87x | 15.3x | 9.87x | 19.3x | 17.2x | 16x | 14.7x |
| PBR | 0.94x | 0.84x | 0.87x | 0.75x | 1.41x | 1.75x | 1.64x | 1.54x |
| PEG | - | -0.5x | -0.6x | 0.3x | 1.8x | 0.4x | 2.19x | 1.65x |
| Capitalization / Revenue | 1.07x | 0.96x | 1.05x | 0.87x | 1.71x | 2.03x | 1.92x | 1.84x |
| EV / Revenue | 1.2x | 1.03x | 1.08x | 0.85x | 1.59x | 1.84x | 1.67x | 1.52x |
| EV / EBITDA | 4.62x | 4.77x | 5.07x | 3.8x | 6.99x | 7.64x | 6.8x | 6.01x |
| EV / EBIT | 7.34x | 8.62x | 9.4x | 6.48x | 11.2x | 11.7x | 10.3x | 9.04x |
| EV / FCF | 12.6x | 12.5x | 12x | 11x | 17.5x | 20.8x | 21.3x | 18x |
| FCF Yield | 7.92% | 7.99% | 8.31% | 9.09% | 5.71% | 4.82% | 4.69% | 5.56% |
| Dividend per Share 2 | 63 | 66 | 50 | 60 | 80 | 106.2 | 109.1 | 116.2 |
| Rate of return | 3.59% | 3.77% | 2.45% | 3.27% | 2.01% | 2.05% | 2.11% | 2.24% |
| EPS 2 | 226.6 | 177.5 | 133.6 | 186 | 206.3 | 301.8 | 323.9 | 352.7 |
| Distribution rate | 27.8% | 37.2% | 37.4% | 32.3% | 38.8% | 35.2% | 33.7% | 32.9% |
| Net sales 1 | 510,439 | 559,240 | 578,913 | 619,513 | 670,125 | 717,786 | 758,871 | 794,017 |
| EBITDA 1 | 132,797 | 120,490 | 123,203 | 138,494 | 152,484 | 173,180 | 186,580 | 201,000 |
| EBIT 1 | 83,527 | 66,761 | 66,397 | 81,241 | 94,997 | 112,900 | 123,257 | 133,633 |
| Net income 1 | 70,851 | 55,048 | 40,562 | 54,933 | 59,936 | 86,207 | 92,068 | 99,367 |
| Net Debt 1 | 66,708 | 38,649 | 16,624 | -11,628 | -78,286 | -133,957 | -188,921 | -249,712 |
| Reference price 2 | 1,753.00 | 1,752.00 | 2,040.00 | 1,835.50 | 3,977.00 | 5,180.00 | 5,180.00 | 5,180.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.35x | 1.98x | 8.22x | 1.92% | 9.52B | |
| 36.4x | 6.24x | 23.16x | 0.74% | 125B | |
| 29.79x | 5.47x | 18.91x | 2.03% | 36.33B | |
| 36.12x | 4.6x | 16.97x | 0.1% | 33.85B | |
| 20.99x | 1.73x | 12.73x | 2.32% | 29.84B | |
| 27.02x | 3.28x | 14.18x | 1.38% | 29.18B | |
| 22.45x | 3.26x | 14.03x | 1.05% | 27.35B | |
| 22.51x | 3.47x | 11.64x | 1.62% | 25.04B | |
| 98.51x | 34.06x | 79.85x | 0.39% | 23.16B | |
| 26.01x | 3.27x | 15.99x | 1.74% | 23.75B | |
| Average | 33.81x | 6.73x | 21.57x | 1.33% | 36.3B | |
| Weighted average by Cap. | 34.49x | 6.45x | 21.85x | 1.15% |
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
