Valuation Nichias Corporation

Stocks

Delayed Japan Exchange 22:30:00 2026-09-29 EDT			5-day change	1st Jan Change
3,438.00 ^JPY	+0.23%		+0.82%	+52.21%

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	643,774	-	-
Change	-	5.3%	51.5%	11.02%	83.85%	17.95%	-	-
Enterprise Value (EV) ¹	137,557	141,585	233,795	248,243	497,835	573,174	569,374	565,474
Change	-	2.93%	65.13%	6.18%	100.54%	15.13%	-0.66%	-0.68%
P/E	7.61x	8.25x	10x	9.39x	17.4x	18.1x	16.4x	15.7x
PBR	1.09x	1.02x	1.34x	1.38x	2.29x	2.47x	2.36x	2.17x
PEG	-	-2.86x	0.4x	0.5x	15.8x	1.3x	1.5x	3.53x
Capitalization / Revenue	0.78x	0.74x	1.07x	1.16x	2.17x	2.26x	2.13x	2.07x
EV / Revenue	0.64x	0.59x	0.94x	0.97x	1.98x	2.01x	1.88x	1.82x
EV / EBITDA	4.18x	3.78x	5.46x	5.24x	11.2x	9.89x	8.94x	8.58x
EV / EBIT	5.24x	4.73x	6.64x	6.25x	13.4x	11.6x	10.4x	9.88x
EV / FCF	7.04x	14.2x	29x	8.18x	38.6x	23.6x	19.7x	18x
FCF Yield	14.2%	7.06%	3.44%	12.2%	2.59%	4.23%	5.06%	5.55%
Dividend per Share ²	28.67	30.67	32.67	36	54.67	66	71.6	78.5
Rate of return	3.4%	3.46%	2.41%	2.34%	1.89%	1.92%	2.09%	2.29%
EPS ²	110.7	107.5	135.5	163.8	165.6	189.5	209.7	219.1
Distribution rate	25.9%	28.5%	24.1%	22%	33%	34.8%	34.1%	35.8%
Net sales ¹	216,236	238,116	249,391	256,512	251,910	285,481	302,207	310,666
EBITDA ¹	32,880	37,408	42,801	47,358	44,328	57,945	63,700	65,900
EBIT ¹	26,264	29,954	35,208	39,732	37,014	49,528	54,848	57,224
Net income ¹	22,034	21,398	26,961	32,073	31,634	35,516	39,109	40,868
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	3,430.00	3,430.00	3,430.00
Nbr of stocks (in thousands)	198,999	198,996	197,103	192,988	189,090	187,689	-	-
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	18.05x	2x	9.86x	1.93%	4.08B
SAMSUNG E&A CO., LTD.	13.01x	0.63x	6.48x	1.74%	7.2B
CHINA NATIONAL CHEMICAL ENGINEERING CO., LTD	6.29x	0.11x	2.09x	3.14%	6.48B
MAIRE S.P.A.	14.09x	0.5x	6.85x	4.89%	4.69B
TAIKISHA LTD.	12.27x	0.47x	4.99x	3.15%	1.51B
TOYO ENGINEERING CORPORATION	19.7x	0.47x	16.48x	1.28%	988M
BOUSTEAD SINGAPORE LIMITED	10.26x	-	-	-	707M
Average	13.38x	0.70x	7.79x	2.69%	3.67B
Weighted average by Cap.	12.45x	0.68x	6.27x	2.79%