Valuation Nichiha Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-16 EDT			5-day change	1st Jan Change
3,005.00 ^JPY	-0.17%		+1.04%	-7.96%

08-03	Nichiha Corporation's Equity Buyback announced on July 31, 2026, has closed with 683,700 shares, representing 2.06% for ¥2,112.63 million.	CI
08-03	Tranche Update on Nichiha Corporation's Equity Buyback Plan announced on July 31, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	91,897	98,077	122,088	101,257	107,248	99,846	-	-
Change	-	6.72%	24.48%	-17.06%	5.92%	-6.9%	-	-
Enterprise Value (EV) ¹	62,940	80,816	110,229	87,602	98,467	93,288	88,636	84,880
Change	-	28.4%	36.4%	-20.53%	12.4%	-5.26%	-4.99%	-4.24%
P/E	9.06x	10.9x	15.4x	37.9x	43.5x	15.4x	12.5x	11.5x
PBR	0.83x	0.82x	0.96x	0.81x	0.88x	0.82x	0.78x	0.75x
PEG	-	-1x	-1.61x	-0.6x	-8.17x	0x	0.5x	1.4x
Capitalization / Revenue	0.71x	0.71x	0.86x	0.68x	0.75x	0.71x	0.73x	0.7x
EV / Revenue	0.49x	0.59x	0.77x	0.59x	0.69x	0.66x	0.65x	0.6x
EV / EBITDA	3.61x	5.35x	7.09x	7.07x	6.69x	6.47x	5.23x	4.77x
EV / EBIT	5x	6.9x	10.8x	12.6x	10.5x	10.3x	7.68x	6.85x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	97	97	114	114	114	121	122	130
Rate of return	3.86%	3.59%	3.31%	3.83%	3.53%	4.03%	4.06%	4.33%
EPS ²	277.1	247.2	223.6	78.49	74.31	195.7	241.2	261
Distribution rate	35%	39.2%	51%	145%	153%	61.8%	50.6%	49.8%
Net sales ¹	128,599	138,063	142,790	148,478	143,740	141,350	137,325	141,648
EBITDA ¹	17,412	15,104	15,552	12,397	14,712	14,427	16,934	17,796
EBIT ¹	12,576	11,704	10,205	6,951	9,355	9,027	11,534	12,396
Net income ¹	10,146	9,037	8,066	2,706	2,486	7,305	9,003	9,741
Net Debt ¹	-28,957	-17,261	-11,859	-13,655	-8,781	-6,558	-11,210	-14,966
Reference price ²	2,510.00	2,699.00	3,445.00	2,976.00	3,230.00	3,005.00	3,005.00	3,005.00
Nbr of stocks (in thousands)	36,612	36,338	35,439	34,025	33,204	33,227	-	-
Announcement Date	5/11/22	5/10/23	5/9/24	5/13/25	5/13/26	-	-	-

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.($)
NICHIHA CORPORATION	15.38x	0.66x	6.48x	4.02%	645M
OWENS CORNING	14.51x	1.5x	7.42x	2.4%	10.17B
PATRICK INDUSTRIES, INC.	16.66x	-	-	2.62%	2.27B
TECNOGLASS HOLDINGS INC.	14.3x	1.58x	7.9x	-	1.6B
STO SE & CO. KGAA	14.15x	0.29x	3.63x	4%	741M
Average	15.00x	1.01x	6.36x	3.26%	3.09B
Weighted average by Cap.	14.83x	1.40x	7.22x	2.6%