Valuation Nichias Corporation OTC Markets

Stocks

Market Closed - OTC Markets 12:35:59 2026-06-09 EDT			5-day change	1st Jan Change
22.12 ^USD	+14.44%		-.--%	+190.35%

08-04	Tranche Update on Nichias Corporation's Equity Buyback Plan announced on May 11, 2026.	CI
08-04	Nichias Corporation Revises Consolidated Earnings Guidance for the First Half Ending September 30, 2026 and Full Year Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	167,623	176,510	267,404	296,880	545,808	643,602	-	-
Change	-	5.3%	51.5%	11.02%	83.85%	17.92%	-	-
Enterprise Value (EV) ¹	137,557	141,585	233,795	248,243	497,835	573,002	569,202	565,302
Change	-	2.93%	65.13%	6.18%	100.54%	15.1%	-0.66%	-0.69%
P/E	7.61x	8.25x	10x	9.39x	17.4x	18.4x	16.7x	16x
PBR	1.09x	1.02x	1.34x	1.38x	2.29x	2.6x	2.38x	2.21x
PEG	-	-2.86x	0.4x	0.5x	15.8x	1.5x	1.6x	3.66x
Capitalization / Revenue	0.78x	0.74x	1.07x	1.16x	2.17x	2.32x	2.19x	2.14x
EV / Revenue	0.64x	0.59x	0.94x	0.97x	1.98x	2.06x	1.94x	1.88x
EV / EBITDA	4.18x	3.78x	5.46x	5.24x	11.2x	9.76x	9.04x	8.71x
EV / EBIT	5.24x	4.73x	6.64x	6.25x	13.4x	12x	10.7x	10.2x
EV / FCF	7.04x	14.2x	29x	8.18x	38.6x	19.1x	18.8x	18.1x
FCF Yield	14.2%	7.06%	3.44%	12.2%	2.59%	5.24%	5.31%	5.52%
Dividend per Share ²	28.67	30.67	32.67	36	54.67	65	72	80
Rate of return	3.4%	3.46%	2.41%	2.34%	1.89%	1.9%	2.11%	2.34%
EPS ²	110.7	107.5	135.5	163.8	165.6	185.5	204.8	213.7
Distribution rate	25.9%	28.5%	24.1%	22%	33%	35%	35.2%	37.4%
Net sales ¹	216,236	238,116	249,391	256,512	251,910	277,881	293,987	300,916
EBITDA ¹	32,880	37,408	42,801	47,358	44,328	58,736	62,950	64,900
EBIT ¹	26,264	29,954	35,208	39,732	37,014	47,948	53,148	55,224
Net income ¹	22,034	21,398	26,961	32,073	31,634	34,796	38,209	39,918
Net Debt ¹	-30,066	-34,925	-33,609	-48,637	-47,973	-70,600	-74,400	-78,300
Reference price ²	842.33	887.00	1,356.67	1,538.33	2,886.50	3,415.00	3,415.00	3,415.00
Nbr of stocks (in thousands)	198,999	198,996	197,103	192,988	189,090	188,463	-	-
Announcement Date	5/9/22	5/8/23	5/7/24	5/12/25	5/11/26	-	-	-

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.($)
CHINA NATIONAL CHEMICAL ENGINEERING CO., LTD	6.77x	0.13x	2.35x	2.99%	6.88B
SAMSUNG E&A CO., LTD.	12.55x	0.6x	6.07x	1.82%	6.82B
MAIRE S.P.A.	13.65x	0.49x	6.63x	5%	4.66B
NICHIAS CORPORATION	18.14x	2.03x	9.6x	1.93%	3.98B
TAIKISHA LTD.	12.73x	0.5x	5.42x	3.03%	1.56B
TOYO ENGINEERING CORPORATION	18.58x	0.42x	14.84x	1.36%	921M
Average	13.74x	0.69x	7.48x	2.69%	4.14B
Weighted average by Cap.	12.29x	0.66x	5.99x	2.82%