Valuation Nichidai Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-08-20 EDT			5-day change	1st Jan Change
345.00 ^JPY	0.00%		+1.77%	+2.37%

01-29	Sansera Engineering Limited Announces Strategic Joint Venture with Nichidai Corporation to Manufacture Advanced Automotive Components	CI
25-06-13	Tranche Update on Nichidai Corporation's Equity Buyback Plan announced on May 21, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,299	3,675	3,349	3,349	3,322	3,116
Change	-	-14.53%	-8.87%	-0%	-0.81%	-6.2%
Enterprise Value (EV) ¹	2,280	1,676	1,454	2,074	2,305	2,351
Change	-	-26.51%	-13.24%	42.64%	11.13%	2%
P/E	-25.3x	-5.94x	-6.92x	76.1x	59.3x	-4.13x
PBR	0.39x	0.35x	0.33x	0.32x	0.3x	0.29x
PEG	-	-0x	0.3x	-1x	2.2x	0x
Capitalization / Revenue	0.4x	0.3x	0.31x	0.3x	0.29x	0.28x
EV / Revenue	0.21x	0.14x	0.13x	0.18x	0.2x	0.21x
EV / EBITDA	5.43x	1.67x	3.36x	4.02x	2.99x	9.29x
EV / EBIT	-6.73x	7.72x	-7.2x	-48.2x	15.1x	-5.75x
EV / FCF	20.4x	-79.8x	-8.45x	42x	-5.34x	161x
FCF Yield	4.9%	-1.25%	-11.8%	2.38%	-18.7%	0.62%
Dividend per Share ²	4	8	6	6	6	4
Rate of return	0.84%	1.97%	1.62%	1.62%	1.63%	1.16%
EPS ²	-18.78	-68.39	-53.47	4.861	6.187	-83.48
Distribution rate	-21.3%	-11.7%	-11.2%	123%	97%	-4.79%
Net sales ¹	10,823	12,301	10,847	11,323	11,602	10,992
EBITDA ¹	420	1,001	433	516	771	253
EBIT ¹	-339	217	-202	-43	153	-409
Net income ¹	-170	-619	-484	44	56	-754
Net Debt ¹	-2,019	-1,999	-1,895	-1,275	-1,017	-765
Reference price ²	475.00	406.00	370.00	370.00	367.00	345.00
Nbr of stocks (in thousands)	9,051	9,051	9,051	9,051	9,051	9,031
Announcement Date	6/24/21	6/24/22	6/26/23	6/26/24	6/23/25	6/24/26

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.($)
NICHIDAI CORPORATION	-	-	-	-	19.66M
PARKER-HANNIFIN CORPORATION	37.6x	6.43x	23.87x	0.72%	129B
FANUC CORPORATION	27.6x	5.09x	17.73x	2.18%	35.7B
TECHTRONIC INDUSTRIES COMPANY LIMITED	22.2x	1.9x	13.62x	2.11%	32.28B
INGERSOLL RAND INC.	32.02x	4.25x	16.06x	0.11%	31.48B
SMC CORPORATION	22.25x	3.67x	11.62x	1.51%	28.13B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	108.39x	38.98x	89.15x	0.33%	26.82B
DOVER CORPORATION	22.35x	3.24x	13.96x	1.05%	27.26B
XYLEM INC.	25.38x	3.09x	13.31x	1.49%	27.13B
ALFA LAVAL AB	25.51x	3.21x	15.68x	1.77%	23.96B
Average	35.92x	7.76x	23.89x	1.25%	36.18B
Weighted average by Cap.	35.94x	7.20x	23.47x	1.12%