Valuation NICHIDEN Corporation

Stocks

Delayed Japan Exchange 20:36:41 2026-10-04 EDT			5-day change	1st Jan Change
3,255.00 ^JPY	+1.24%		-0.31%	+27.25%

08-20	Tranche Update on NICHIDEN Corporation's Equity Buyback Plan announced on May 8, 2026.	CI
08-17	NICHIDEN Corporation's Equity Buyback announced on May 8, 2026, has closed with 600,000 shares, representing 2.03% for ¥1,722.73 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	68,774	67,737	59,761	80,751	85,385	70,685
Change	-	-1.51%	-11.78%	35.12%	5.74%	-17.22%
Enterprise Value (EV) ¹	48,645	45,938	41,222	60,703	68,339	52,114
Change	-	-5.56%	-10.27%	47.26%	12.58%	-23.74%
P/E	24.2x	16x	12x	17.5x	17.6x	13.8x
PBR	0.86x	0.81x	0.69x	0.92x	0.99x	0.77x
PEG	-	0.3x	0.7x	-4.32x	2.13x	2.56x
Capitalization / Revenue	0.67x	0.55x	0.45x	0.64x	0.63x	0.5x
EV / Revenue	0.47x	0.37x	0.31x	0.48x	0.51x	0.37x
EV / EBITDA	9.55x	6.51x	5.22x	8.57x	8.21x	6.43x
EV / EBIT	12.3x	8.35x	6.56x	10.4x	10x	7.87x
EV / FCF	30.5x	-39.8x	-52.2x	17.9x	115x	125x
FCF Yield	3.28%	-2.51%	-1.92%	5.59%	0.87%	0.8%
Dividend per Share ²	40	55	65	65	65	70
Rate of return	1.83%	2.55%	3.42%	2.45%	2.25%	2.93%
EPS ²	90.47	135.2	158.2	151.8	164.3	173.2
Distribution rate	44.2%	40.7%	41.1%	42.8%	39.6%	40.4%
Net sales ¹	102,751	123,964	131,609	126,912	134,771	141,033
EBITDA ¹	5,094	7,054	7,891	7,080	8,323	8,108
EBIT ¹	3,944	5,503	6,287	5,810	6,825	6,623
Net income ¹	2,841	4,245	4,967	4,674	4,892	5,114
Net Debt ¹	-20,129	-21,799	-18,539	-20,048	-17,046	-18,571
Reference price ²	2,190.00	2,157.00	1,903.00	2,656.00	2,892.00	2,393.00
Nbr of stocks (in thousands)	31,403	31,403	31,403	30,403	29,525	29,538
Announcement Date	6/28/21	6/27/22	6/26/23	6/24/24	6/18/25	6/16/26

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.($)
NICHIDEN CORPORATION	-	-	-	-	590M
PARKER-HANNIFIN CORPORATION	31.16x	5.43x	19.69x	0.83%	123B
ATLAS COPCO AB	34.94x	5.49x	20.8x	1.54%	97.45B
KEYSIGHT TECHNOLOGIES, INC.	45.06x	9.14x	26.74x	-.--%	65.48B
W.W. GRAINGER, INC.	27.58x	3.15x	18.22x	0.75%	60.3B
FASTENAL COMPANY	40.2x	6.25x	27.6x	1.93%	58.24B
FANUC CORPORATION	27.51x	5.07x	17.77x	2.19%	35.94B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.6x	1.76x	12.69x	2.28%	29.97B
INGERSOLL RAND INC.	30.09x	4.01x	15.13x	0.11%	29.52B
SMC CORPORATION	21.04x	3.65x	11.66x	1.45%	29.28B
Average	30.91x	4.88x	18.92x	1.23%	52.94B
Weighted average by Cap.	32.70x	5.32x	20.25x	1.14%