Valuation Nichias Corporation

Stocks

Delayed Japan Exchange 21:03:11 2026-08-16 EDT			5-day change	1st Jan Change
3,581.00 ^JPY	-0.91%		+2.26%	+58.54%

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	681,106	-	-
Change	-	5.3%	51.5%	11.02%	83.85%	24.79%	-	-
Enterprise Value (EV) ¹	137,557	141,585	233,795	248,243	497,835	610,506	606,706	602,806
Change	-	2.93%	65.13%	6.18%	100.54%	22.63%	-0.62%	-0.64%
P/E	7.61x	8.25x	10x	9.39x	17.4x	19.9x	17.9x	17.1x
PBR	1.09x	1.02x	1.34x	1.38x	2.29x	2.67x	2.54x	2.36x
PEG	-	-2.86x	0.4x	0.5x	15.8x	2.05x	1.6x	4.06x
Capitalization / Revenue	0.78x	0.74x	1.07x	1.16x	2.17x	2.46x	2.34x	2.29x
EV / Revenue	0.64x	0.59x	0.94x	0.97x	1.98x	2.2x	2.08x	2.03x
EV / EBITDA	4.18x	3.78x	5.46x	5.24x	11.2x	10.9x	9.81x	9.51x
EV / EBIT	5.24x	4.73x	6.64x	6.25x	13.4x	13x	11.6x	11.1x
EV / FCF	7.04x	14.2x	29x	8.18x	38.6x	19.7x	20.5x	19.6x
FCF Yield	14.2%	7.06%	3.44%	12.2%	2.59%	5.07%	4.89%	5.09%
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%	1.8%	1.99%	2.21%
EPS ²	110.7	107.5	135.5	163.8	165.6	181.7	202.4	210.9
Distribution rate	25.9%	28.5%	24.1%	22%	33%	35.8%	35.6%	37.9%
Net sales ¹	216,236	238,116	249,391	256,512	251,910	276,881	290,987	296,916
EBITDA ¹	32,880	37,408	42,801	47,358	44,328	55,868	61,825	63,400
EBIT ¹	26,264	29,954	35,208	39,732	37,014	46,948	52,248	54,099
Net income ¹	22,034	21,398	26,961	32,073	31,634	34,076	37,769	39,393
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	3,614.00	3,614.00	3,614.00
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.($)
NICHIAS CORPORATION	19.89x	2.2x	10.93x	1.8%	4.28B
SAMSUNG E&A CO., LTD.	12.95x	0.62x	6.36x	1.76%	6.91B
CHINA NATIONAL CHEMICAL ENGINEERING CO., LTD	6.61x	0.12x	2.24x	3.07%	6.7B
MAIRE S.P.A.	13.86x	0.5x	6.73x	4.92%	4.69B
TAIKISHA LTD.	13.26x	0.53x	5.78x	2.92%	1.62B
TOYO ENGINEERING CORPORATION	19.21x	0.45x	15.77x	1.31%	954M
Average	14.30x	0.74x	7.97x	2.63%	4.19B
Weighted average by Cap.	12.87x	0.72x	6.43x	2.76%