Valuation Nipro Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
1,688.50 ^JPY	-1.97%		-3.49%	+14.32%

05-12	Nipro Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
05-12	Nipro Corporation Announces Year-End Dividend for Fiscal Year Ended March 31, 2026, Payable on June 10, 2026; Provides Second Quarter-End and Year-End Dividend Guidance for Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	218,061	167,011	166,195	199,874	221,565	275,387	-	-
Change	-	-23.41%	-0.49%	20.26%	10.85%	24.29%	-	-
Enterprise Value (EV) ¹	665,623	636,521	672,257	730,303	745,971	770,806	779,611	756,232
Change	-	-4.37%	5.61%	8.63%	2.15%	3.33%	1.14%	-3%
P/E Ratio	15.3x	12.4x	36.3x	18x	43.3x	18.7x	20.1x	15.4x
PBR	1.35x	0.9x	0.81x	0.86x	0.88x	0.92x	1.03x	0.99x
PEG	-	-2.34x	-0.6x	0x	-0.8x	0x	-3.11x	0.5x
Capitalization / Revenue	0.48x	0.34x	0.3x	0.34x	0.34x	0.38x	0.39x	0.38x
EV / Revenue	1.46x	1.29x	1.23x	1.24x	1.16x	1.17x	1.12x	1.03x
EV / EBITDA	9.47x	9.09x	10.1x	8.99x	8.09x	7.67x	7.28x	6.61x
EV / EBIT	24.1x	26.7x	37.9x	32.7x	28x	23.1x	20.9x	17.4x
EV / FCF	31.7x	-62.3x	-11x	-24x	-218x	-26.6x	28.1x	66.2x
FCF Yield	3.16%	-1.61%	-9.12%	-4.17%	-0.46%	-6.49%	3.55%	1.51%
Dividend per Share ²	28	27	22	25	25	29	32.5	39.25
Rate of return	2.09%	2.64%	2.16%	2.04%	1.84%	1.87%	1.92%	2.32%
EPS ²	87.12	82.5	28.05	68.12	31.36	82.8	84.01	109.8
Distribution rate	32.1%	32.7%	78.4%	36.7%	79.7%	35%	38.7%	35.8%
Net sales ¹	455,559	494,789	545,199	586,785	644,586	660,538	698,649	730,872
EBITDA ¹	70,253	70,046	66,472	81,207	92,246	101,361	107,107	114,494
EBIT ¹	27,627	23,882	17,729	22,335	26,598	37,624	37,247	43,525
Net income ¹	14,209	13,455	4,574	11,109	5,113	13,504	14,325	18,771
Net Debt ¹	447,562	469,510	506,062	530,429	524,406	495,419	504,224	480,844
Reference price ²	1,337.00	1,024.00	1,019.00	1,225.50	1,358.50	1,688.50	1,688.50	1,688.50
Nbr of stocks (in thousands)	163,097	163,097	163,097	163,096	163,096	163,096	-	-
Announcement Date	5/11/21	5/11/22	5/11/23	5/10/24	5/12/25	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.($)
NIPRO CORPORATION	18.8x	1.17x	7.67x	1.76%	1.72B
ABBOTT LABORATORIES	22.18x	3.29x	12.35x	2.89%	154B
MEDTRONIC PLC	20.16x	3.48x	12.52x	3.56%	103B
CENCORA, INC.	14.84x	0.18x	11.13x	0.84%	54.8B
HOYA CORPORATION	36x	8.9x	23.96x	1.07%	55.22B
BECTON, DICKINSON AND COMPANY	36.44x	2.93x	10.05x	2.63%	40.3B
MEDLINE INC.	35.05x	1.3x	11.46x	0.22%	30.96B
DEXCOM, INC.	30.79x	5.5x	17.54x	-.--%	29.08B
WEST PHARMACEUTICAL SERVICES, INC.	39.05x	6.75x	24.36x	0.27%	23.23B
TERUMO CORPORATION	23.72x	3.03x	12.36x	1.36%	20.25B
Average	27.70x	3.65x	14.34x	1.46%	51.21B
Weighted average by Cap.	25.68x	3.72x	14.09x	2.08%