Company Valuation: Nihon Office Automation Research Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 810.5 1,349
Change - 66.41%
Enterprise Value (EV) 1 461.5 930.8
Change - 101.68%
P/E 5.58x 7.34x
PBR 0.61x 1.02x
PEG - 0.3x
Capitalization / Revenue 0.27x 0.45x
EV / Revenue 0.16x 0.31x
EV / EBITDA 3.69x 5.82x
EV / EBIT 3.91x 6.04x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 - -
Rate of return - -
EPS 2 106.1 134.3
Distribution rate - -
Net sales 1 2,950 2,990
EBITDA 1 125 160
EBIT 1 118 154
Net income 1 73 108
Net Debt 1 -349 -418
Reference price 2 592.50 986.00
Nbr of stocks (in thousands) 1,368 1,368
Announcement Date 3/28/25 3/25/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.64M
22.57x3.69x12.9x2.94% 217B
13.47x1.48x7.8x3.56% 111B
-110.32x17.53x101.37x-.--% 109B
14.7x2.68x10.13x5.59% 86.11B
20.25x5.32x13.06x2.81% 61.39B
14.68x2.14x9.06x5.31% 47.55B
20.97x1.72x10.57x1.44% 40.45B
20.28x1.53x9.74x0.91% 38.87B
17.92x2.26x10.85x4.87% 36.84B
Average 3.84x 4.26x 20.61x 3.05% 74.81B
Weighted average by Cap. -0.23x 5.02x 24.13x 2.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 5241 Stock
  4. Valuation Nihon Office Automation Research Co., Ltd.