Valuation Nipro Corporation

Stocks

Delayed Japan Exchange 00:10:18 2026-09-03 EDT			5-day change	1st Jan Change
1,506.00 ^JPY	-1.08%		-1.70%	+1.96%

07-30	Nipro Corporation Receives Fda 510(K) Clearance for Elisio-Hx Dialyzer and Introduces Hds to the United States	CI
07-28	Vat Holding AG agreed to acquire 100% stake in Atonarp Inc. from Nipro Corporation for CHF 110 million.	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	253,062	-	-
Change	-	-0.49%	20.26%	10.85%	14.24%	-0.02%	-	-
Enterprise Value (EV) ¹	636,521	672,257	730,303	745,971	796,341	753,972	742,272	716,822
Change	-	5.61%	8.63%	2.15%	6.75%	-5.32%	-1.55%	-3.43%
P/E	12.4x	36.3x	18x	43.3x	18.7x	15.7x	11.9x	9.71x
PBR	0.9x	0.81x	0.86x	0.88x	0.92x	0.89x	0.84x	0.79x
PEG	-	-0.6x	0x	-0.8x	0x	0.9x	0.4x	0.4x
Capitalization / Revenue	0.34x	0.3x	0.34x	0.34x	0.38x	0.36x	0.35x	0.33x
EV / Revenue	1.29x	1.23x	1.24x	1.16x	1.21x	1.08x	1.02x	0.94x
EV / EBITDA	9.09x	10.1x	8.99x	8.09x	7.86x	7.18x	6.49x	5.78x
EV / EBIT	26.7x	37.9x	32.7x	28x	21.2x	18.9x	16.1x	13.7x
EV / FCF	-62.3x	-11x	-24x	-218x	-48.4x	36.4x	43.6x	30.7x
FCF Yield	-1.61%	-9.12%	-4.17%	-0.46%	-2.06%	2.75%	2.29%	3.25%
Dividend per Share ²	27	22	25	25	29	36	45	56
Rate of return	2.64%	2.16%	2.04%	1.84%	1.87%	2.36%	2.96%	3.68%
EPS ²	82.5	28.05	68.12	31.36	82.8	96.9	128	156.9
Distribution rate	32.7%	78.4%	36.7%	79.7%	35%	37.2%	35.2%	35.7%
Net sales ¹	494,789	545,199	586,785	644,586	660,538	701,066	728,812	760,969
EBITDA ¹	70,046	66,472	81,207	92,246	101,361	105,023	114,303	124,083
EBIT ¹	23,882	17,729	22,335	26,598	37,624	39,981	46,073	52,136
Net income ¹	13,455	4,574	11,109	5,113	13,504	15,393	19,953	24,140
Net Debt ¹	469,510	506,062	530,429	524,406	543,216	500,910	489,210	463,760
Reference price ²	1,024.00	1,019.00	1,225.50	1,358.50	1,552.00	1,522.50	1,522.50	1,522.50
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	15.64x	1.08x	7.23x	2.32%	1.61B
ABBOTT LABORATORIES	31.25x	4.22x	16.23x	2.36%	188B
MEDTRONIC PLC	20.48x	3.6x	12.83x	3.13%	118B
CENCORA, INC.	18.12x	0.21x	13.2x	0.72%	63.16B
HOYA CORPORATION	30.51x	7.53x	19.44x	1.31%	52.01B
BECTON, DICKINSON AND COMPANY	36.06x	3.47x	11.88x	2.1%	50.97B
DEXCOM, INC.	36.13x	6.36x	19.96x	-.--%	34.02B
MEDLINE INC.	46.08x	1.3x	12.07x	0.17%	30.8B
WEST PHARMACEUTICAL SERVICES, INC.	39.49x	6.91x	24.81x	0.27%	23.83B
TERUMO CORPORATION	19.29x	3.02x	10.82x	1.46%	23.45B
Average	29.31x	3.77x	14.85x	1.38%	58.62B
Weighted average by Cap.	28.90x	3.92x	15.23x	1.85%