Valuation Nichirei Corporation

Stocks

Delayed Japan Exchange Other stock markets 20:40:38 2026-07-26 EDT			5-day change	1st Jan Change
2,202.00 ^JPY	+2.42%		+3.19%	+18.01%

07-22	Nichirei Targets Full Operational Recovery This Week After Cyberattack	MT
07-17	Japan's Nikkei slides into correction zone on tech selloff, Middle East conflict	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2026	2027	2028	2029
Market Cap ¹	306,757	344,486	529,154	493,593	538,827	-	-
Change	-	12.3%	53.61%	-	9.16%	-	-
Enterprise Value (EV) ¹	388,058	431,220	595,827	555,239	637,807	633,572	609,227
Change	-	11.12%	38.17%	-	14.87%	-0.66%	-3.84%
P/E	13.4x	16.1x	21.6x	18.1x	16.5x	15.2x	13.8x
PBR	1.45x	1.53x	2.09x	1.72x	1.69x	1.58x	1.48x
PEG	-	-2.97x	1.5x	-	0.9x	1.69x	1.39x
Capitalization / Revenue	0.51x	0.52x	0.78x	0.69x	0.7x	0.67x	0.66x
EV / Revenue	0.64x	0.65x	0.88x	0.78x	0.83x	0.79x	0.74x
EV / EBITDA	7.39x	7.82x	9.75x	9.09x	8.97x	8.46x	7.87x
EV / EBIT	12.4x	13.1x	16.1x	14.2x	13.7x	12.6x	11x
EV / FCF	44.9x	39.1x	19.3x	66.5x	29.3x	24.8x	22.7x
FCF Yield	2.23%	2.56%	5.18%	1.5%	3.41%	4.03%	4.4%
Dividend per Share ²	25	26	37	47	52.25	55	57
Rate of return	2.11%	1.94%	1.79%	2.39%	2.43%	2.56%	2.65%
EPS ²	88.36	83.57	95.9	109.1	130.2	141.9	156
Distribution rate	28.3%	31.1%	38.6%	43.1%	40.1%	38.8%	36.5%
Net sales ¹	602,696	662,204	680,091	716,144	771,513	800,946	818,250
EBITDA ¹	52,499	55,133	61,130	61,086	71,072	74,888	77,400
EBIT ¹	31,410	32,935	36,911	38,999	46,418	50,191	55,250
Net income ¹	23,382	21,568	24,495	27,332	32,380	35,060	37,650
Net Debt ¹	81,301	86,734	66,673	61,646	98,980	94,745	70,400
Reference price ²	1,184.50	1,342.00	2,071.50	1,969.50	2,150.00	2,150.00	2,150.00
Nbr of stocks (in thousands)	258,976	256,696	255,445	250,618	250,617	-	-
Announcement Date	5/10/22	5/9/23	5/14/24	5/12/26	-	-	-

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.($)
NICHIREI CORPORATION	16.52x	0.83x	8.97x	2.43%	3.29B
NESTLÉ S.A.	20.87x	2.88x	14.24x	3.89%	254B
MONDELEZ INTERNATIONAL, INC.	21.14x	2.46x	14.51x	3.42%	77.69B
DANONE	18.45x	1.89x	10.67x	3.33%	51.18B
ARCHER-DANIELS-MIDLAND COMPANY	18.66x	0.57x	10.78x	2.4%	41.41B
THE HERSHEY COMPANY	21.83x	3.23x	13.17x	3.31%	35.36B
KRAFT HEINZ	12.23x	1.96x	9.63x	6.25%	30.44B
AJINOMOTO CO., INC.	36x	3.04x	17.99x	0.99%	29.72B
NESTLÉ INDIA LIMITED	67.22x	10.27x	42.53x	1.14%	28.91B
Average	25.88x	3.01x	15.83x	3.02%	61.34B
Weighted average by Cap.	23.32x	2.91x	15.02x	3.44%