Valuation Nippn Corporation

Stocks

Delayed Japan Exchange 23:46:06 2026-08-26 EDT			5-day change	1st Jan Change
2,901.00 ^JPY	-0.96%		+1.65%	+21.84%

08-06	Nippn Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-29	Nippn to Book 9.3 Billion Yen Gain from Strategic Share Sale	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	127,614	129,420	184,959	169,375	224,260	242,124	-	-
Change	-	1.42%	42.91%	-8.43%	32.4%	7.97%	-	-
Enterprise Value (EV)	162,261	156,739	200,593	181,458	234,156	242,124	242,124	242,124
Change	-	-3.4%	27.98%	-9.54%	29.04%	3.4%	0%	0%
P/E	13.7x	12.6x	7.01x	6.84x	10.3x	11.6x	14.9x	13.9x
PBR	0.73x	0.69x	0.83x	0.7x	0.79x	-	-	-
PEG	-	1.45x	0x	-1.11x	-0.6x	-3.18x	-0.7x	1.97x
Capitalization / Revenue	0.4x	0.35x	0.46x	0.41x	0.54x	0.56x	0.54x	0.52x
EV / Revenue	0x	0x	0x	0x	0x	0.56x	0.54x	0.52x
EV / EBITDA	-	-	-	-	0x	7.15x	6.39x	6.13x
EV / EBIT	0x	0x	0x	0x	0x	12.4x	12.1x	11.1x
EV / FCF	0x	0x	0x	-0x	-0x	-240x	40.1x	18.8x
FCF Yield	0.29%	5.18%	1.01%	-1.29%	-3.91%	-0.42%	2.49%	5.32%
Dividend per Share ²	38	40	66	66	68	68	68	68
Rate of return	2.29%	2.41%	2.78%	3.04%	2.51%	2.32%	2.32%	2.32%
EPS ²	121.6	132.2	338.2	317.3	262.5	252.9	196.4	210.3
Distribution rate	31.3%	30.3%	19.5%	20.8%	25.9%	26.9%	34.6%	32.3%
Net sales ¹	321,317	365,525	400,514	410,878	418,425	430,500	446,970	463,355
EBITDA ¹	-	-	-	-	33,412	33,870	37,880	39,500
EBIT ¹	11,282	12,288	20,340	21,486	22,082	19,565	19,995	21,850
Net income ¹	9,327	10,260	26,367	24,757	21,803	20,960	16,280	17,425
Net Debt	34,647	27,319	15,634	12,083	9,896	-	-	-
Reference price ²	1,663.00	1,660.00	2,372.00	2,170.00	2,713.00	2,929.00	2,929.00	2,929.00
Nbr of stocks (in thousands)	76,737	77,964	77,976	78,053	82,661	82,665	-	-
Announcement Date	5/13/22	5/12/23	5/14/24	5/13/25	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.($)
NIPPN CORPORATION	11.64x	-	-	2.31%	1.53B
MODERN MILLS COMPANY	9.57x	2.44x	8.12x	7.18%	597M
FOURTH MILLING COMPANY	10.5x	-	-	6.52%	574M
MALAYAN FLOUR MILLS	5.47x	-	-	-	214M
Average	9.29x	2.44x	8.12x	5.33%	728.47M
Weighted average by Cap.	10.54x	2.44x	8.12x	4.28%