Valuation Nichirei Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-08-03 EDT			5-day change	1st Jan Change
2,181.00 ^JPY	-1.02%		-0.66%	+16.88%

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	552,235	-	-
Change	-	12.3%	53.61%	-	11.88%	-	-
Enterprise Value (EV) ¹	388,058	431,220	595,827	555,239	651,215	646,981	622,635
Change	-	11.12%	38.17%	-	17.29%	-0.65%	-3.76%
P/E	13.4x	16.1x	21.6x	18.1x	16.9x	15.5x	14.1x
PBR	1.45x	1.53x	2.09x	1.72x	1.74x	1.62x	1.52x
PEG	-	-2.97x	1.5x	-	0.9x	1.72x	1.42x
Capitalization / Revenue	0.51x	0.52x	0.78x	0.69x	0.72x	0.69x	0.67x
EV / Revenue	0.64x	0.65x	0.88x	0.78x	0.84x	0.81x	0.76x
EV / EBITDA	7.39x	7.82x	9.75x	9.09x	9.16x	8.64x	8.04x
EV / EBIT	12.4x	13.1x	16.1x	14.2x	14x	12.9x	11.3x
EV / FCF	44.9x	39.1x	19.3x	66.5x	29.9x	25.3x	23.2x
FCF Yield	2.23%	2.56%	5.18%	1.5%	3.34%	3.95%	4.3%
Dividend per Share ²	25	26	37	47	52.25	55	57
Rate of return	2.11%	1.94%	1.79%	2.39%	2.37%	2.5%	2.59%
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	2,203.50	2,203.50	2,203.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NICHIREI CORPORATION	16.93x	0.84x	9.16x	2.37%	3.47B
NESTLÉ S.A.	20.81x	2.89x	14.3x	3.87%	258B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.49x	14.87x	3.3%	79.53B
DANONE	18.14x	1.85x	10.46x	3.48%	49.97B
ARCHER-DANIELS-MIDLAND COMPANY	16.55x	0.53x	10.03x	2.6%	38.2B
THE HERSHEY COMPANY	21.23x	3.22x	13.03x	3.3%	35.17B
KRAFT HEINZ	12.32x	1.97x	9.67x	6.21%	30.65B
NESTLÉ INDIA LIMITED	70.35x	10.75x	44.7x	1.09%	30.5B
AJINOMOTO CO., INC.	35.07x	2.97x	17.56x	1.02%	29.74B
Average	25.70x	3.06x	15.98x	3.03%	61.64B
Weighted average by Cap.	23.16x	2.97x	15.22x	3.44%