|
Market Closed -
Japan Exchange
02:30:00 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 11,150.00 JPY | -0.45% |
|
-1.76% | -19.14% |
| 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 |
Company Valuation: Nippi,Incorporated
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 | 31,219 | - | - |
| Change | - | 7.8% | 50.26% | -0.01% | 109.02% | -9.04% | - | - |
| Enterprise Value (EV) | 19,565 | 18,872 | 21,215 | 18,133 | 36,239 | 31,219 | 31,219 | 31,219 |
| Change | - | -3.54% | 12.42% | -14.53% | 99.85% | -13.85% | 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 | 0.99x | 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 | 0.65x | 0.63x | 0.61x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.65x | 0.63x | 0.61x |
| EV / EBITDA | - | - | - | - | 0x | 6.4x | 6.18x | 5.95x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 8x | 7.61x | 7.26x |
| 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% | 6.29% | 6.73% | 7% |
| 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 | 11,150.00 | 11,150.00 | 11,150.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.4x | - | - | 6.26% | 198M | |
| 21.64x | 2.92x | 14.4x | 3.79% | 257B | |
| 19.25x | 2.47x | 14.75x | 3.32% | 78.97B | |
| 16.89x | 1.76x | 10.01x | 3.7% | 45.34B | |
| 14.28x | 0.51x | 9.2x | 2.71% | 37.22B | |
| 19.85x | 3.04x | 12.34x | 3.53% | 32.91B | |
| 35.11x | 3.04x | 17.71x | 1.06% | 30.94B | |
| 25.25x | 5.29x | 16.86x | 3.32% | 28.79B | |
| -8.41x | 1.84x | 9.19x | 6.72% | 28.29B | |
| 17.88x | 1.71x | 12.11x | 4.77% | 27.22B | |
| Average | 17.31x | 2.51x | 12.95x | 3.92% | 56.67B | |
| Weighted average by Cap. | 19.57x | 2.63x | 13.57x | 3.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7932 Stock
- Valuation Nippi,Incorporated
Select your edition
All financial news and data tailored to specific country editions
