Valuation Nichidai Corporation

Stocks

Delayed Japan Exchange 20:59:20 2026-09-30 EDT			5-day change	1st Jan Change
354.00 ^JPY	+0.57%		+1.43%	+5.04%

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NICHIDAI CORPORATION	-	-	-	-	20.05M
PARKER-HANNIFIN CORPORATION	31.02x	5.4x	19.55x	0.83%	122B
ATLAS COPCO AB	34.67x	5.45x	20.65x	1.55%	96.9B
KEYSIGHT TECHNOLOGIES, INC.	42.25x	8.56x	25.06x	-.--%	61.4B
W.W. GRAINGER, INC.	26.92x	3.08x	17.81x	0.77%	58.81B
FASTENAL COMPANY	39.58x	6.16x	27.17x	1.96%	57.33B
FANUC CORPORATION	26.77x	4.92x	17.21x	2.25%	34.98B
INGERSOLL RAND INC.	30.18x	4.03x	15.22x	0.11%	29.67B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.39x	1.74x	12.55x	2.3%	29.67B
SMC CORPORATION	20.22x	3.48x	11.13x	1.51%	28.14B
Average	30.22x	4.76x	18.48x	1.25%	51.93B
Weighted average by Cap.	31.98x	5.18x	19.79x	1.16%