Valuation Nipro Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-10-29 EDT			5-day change	1st Jan Change
1,351.50 ^JPY	+1.05%		+0.37%	-8.50%

10-01	Nipro Vascular Innovations Americas Completes Enrollment in the Great Pivotal Trial Evaluating the Golazo Peripheral Atherectomy System	CI
09-21	Nipro Corporation(TSE:8086) dropped from FTSE All-World Index	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	167,011	166,195	199,874	221,565	253,125	224,639	-	-
Change	-	-0.49%	20.26%	10.85%	14.24%	-11.25%	-	-
Enterprise Value (EV) ¹	636,521	672,257	730,303	745,971	796,341	723,713	705,680	682,318
Change	-	5.61%	8.63%	2.15%	6.75%	-9.12%	-2.49%	-3.31%
P/E	12.4x	36.3x	18x	43.3x	18.7x	13.9x	10.6x	9.05x
PBR	0.9x	0.81x	0.86x	0.88x	0.92x	0.78x	0.74x	0.7x
PEG	-	-0.6x	0x	-0.8x	0x	0.8x	0.3x	0.5x
Capitalization / Revenue	0.34x	0.3x	0.34x	0.34x	0.38x	0.32x	0.31x	0.29x
EV / Revenue	1.29x	1.23x	1.24x	1.16x	1.21x	1.04x	0.97x	0.89x
EV / EBITDA	9.09x	10.1x	8.99x	8.09x	7.86x	6.92x	6.2x	5.55x
EV / EBIT	26.7x	37.9x	32.7x	28x	21.2x	18.6x	15.6x	12.7x
EV / FCF	-62.3x	-11x	-24x	-218x	-48.4x	42x	36.9x	30x
FCF Yield	-1.61%	-9.12%	-4.17%	-0.46%	-2.06%	2.38%	2.71%	3.33%
Dividend per Share ²	27	22	25	25	29	34.5	47.67	59
Rate of return	2.64%	2.16%	2.04%	1.84%	1.87%	2.55%	3.53%	4.37%
EPS ²	82.5	28.05	68.12	31.36	82.8	96.95	127.1	149.4
Distribution rate	32.7%	78.4%	36.7%	79.7%	35%	35.6%	37.5%	39.5%
Net sales ¹	494,789	545,199	586,785	644,586	660,538	698,969	726,675	764,598
EBITDA ¹	70,046	66,472	81,207	92,246	101,361	104,587	113,888	122,872
EBIT ¹	23,882	17,729	22,335	26,598	37,624	38,980	45,239	53,826
Net income ¹	13,455	4,574	11,109	5,113	13,504	15,640	20,495	26,153
Net Debt ¹	469,510	506,062	530,429	524,406	543,216	499,074	481,041	457,679
Reference price ²	1,024.00	1,019.00	1,225.50	1,358.50	1,552.00	1,351.50	1,351.50	1,351.50
Nbr of stocks (in thousands)	163,097	163,097	163,096	163,096	163,096	166,215	-	-
Announcement Date	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	13.8x	1.03x	6.9x	2.58%	1.41B
ABBOTT LABORATORIES	33.95x	4.03x	15.12x	2.53%	178B
STRYKER CORPORATION	23.66x	4.63x	16.25x	1.18%	117B
MEDTRONIC PLC	20.38x	3.52x	12.6x	2.99%	116B
ESSILORLUXOTTICA	31.19x	3.01x	12.15x	2.29%	91.03B
CENCORA, INC.	17.79x	0.21x	12.9x	0.73%	61.89B
HOYA CORPORATION	31.8x	7.97x	20.49x	1.24%	55.85B
BECTON, DICKINSON AND COMPANY	38.71x	3.58x	12.19x	2.14%	53.16B
IDEXX LABORATORIES, INC.	38.13x	9.47x	26.48x	-.--%	44.35B
ALCON INC.	40.31x	3.26x	12.12x	0.53%	33.59B
Average	28.97x	4.07x	14.72x	1.62%	75.15B
Weighted average by Cap.	29.27x	4.15x	15.08x	1.85%