Valuation Nippi,Incorporated

Stocks

Delayed Japan Exchange 02:30:00 2026-10-06 EDT			5-day change	1st Jan Change
11,250.00 ^JPY	+0.63%		-0.53%	-18.42%

09-20	Nippi,Incorporated(TSE:7932) added to S&P Global BMI Index	CI
03-24	Tranche Update on Nippi,Incorporated's Equity Buyback Plan announced on September 18, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	10,138	10,929	16,421	16,420	34,321	31,303	-	-
Change	-	7.8%	50.26%	-0.01%	109.02%	-8.79%	-	-
Enterprise Value (EV)	19,565	18,872	21,215	18,133	36,239	31,303	31,303	31,303
Change	-	-3.54%	12.42%	-14.53%	99.85%	-13.62%	0%	0%
P/E	8.86x	9.34x	6.44x	6.68x	12.2x	11.4x	11.4x	10.8x
PBR	0.3x	0.32x	0.44x	0.41x	0.83x	1.02x	1x	0.97x
PEG	-	4.2x	0x	-1.87x	0.8x	-10.07x	-	1.98x
Capitalization / Revenue	0.26x	0.24x	0.33x	0.33x	0.73x	0.66x	0.63x	0.61x
EV / Revenue	0x	0x	0x	0x	0x	0.66x	0.63x	0.61x
EV / EBITDA	-	-	-	-	0x	6.41x	6.2x	5.96x
EV / EBIT	0x	0x	0x	0x	0x	8.03x	7.63x	7.28x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	60	80	220	600	696	701	750	780
Rate of return	1.7%	2.11%	3.85%	10.5%	5.74%	6.27%	6.71%	6.98%
EPS ²	398	406.8	886	854.5	993.4	982.2	982.2	1,036
Distribution rate	15.1%	19.7%	24.8%	70.2%	70.1%	71.4%	76.4%	75.3%
Net sales ¹	39,349	44,811	49,046	49,141	47,252	47,700	49,500	51,500
EBITDA ¹	-	-	-	-	5,136	4,880	5,050	5,250
EBIT ¹	1,759	1,471	3,612	3,627	4,153	3,900	4,100	4,300
Net income ¹	1,144	1,169	2,548	2,457	2,832	2,750	2,750	2,900
Net Debt	9,427	7,943	4,794	1,713	1,918	-	-	-
Reference price ²	3,525.00	3,800.00	5,710.00	5,710.00	12,130.00	11,180.00	11,180.00	11,180.00
Nbr of stocks (in thousands)	2,876	2,876	2,876	2,876	2,829	2,800	-	-
Announcement Date	5/13/22	5/15/23	5/15/24	5/15/25	5/15/26	-	-	-

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.($)
NIPPI,INCORPORATED	11.38x	-	-	6.27%	198M
NESTLÉ S.A.	19.58x	2.69x	13.45x	4.22%	231B
MONDELEZ INTERNATIONAL, INC.	18.2x	2.37x	14.16x	3.52%	74.65B
DANONE	15.6x	1.63x	9.28x	4.06%	41.65B
ARCHER-DANIELS-MIDLAND COMPANY	15.27x	0.54x	9.77x	2.53%	39.75B
THE HERSHEY COMPANY	19.46x	2.98x	12.14x	3.59%	32.35B
AJINOMOTO CO., INC.	36.43x	3.14x	18.32x	1.02%	32.15B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.03x	5.24x	16.69x	3.35%	28.38B
KRAFT HEINZ	-7.7x	1.74x	8.69x	7.35%	25.9B
NESTLÉ INDIA LIMITED	60.13x	9.22x	38.25x	1.27%	26B
Average	21.34x	3.29x	15.64x	3.72%	53.15B
Weighted average by Cap.	20.71x	2.86x	14.32x	3.71%