Valuation Nissui Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:29:19 2026-03-12 EDT			5-day change	1st Jan Change
86.80 ^USD	-3.29%		-.--%	+15.39%

05-20	Nissui Corporation Declares Dividend for the Year-End Period of the Fiscal Year Ended March 31, 2026, Payable on June 8, 2026	CI
05-14	Japan's Nikkei falls from record as inflation, interest rate concerns mount	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	165,526	170,558	169,000	298,429	280,581	386,217	-	-
Change	-	3.04%	-0.91%	76.58%	-5.98%	37.65%	-	-
Enterprise Value (EV) ¹	338,751	338,799	340,706	488,174	475,810	608,050	663,886	670,231
Change	-	0.01%	0.56%	43.28%	-2.53%	27.79%	9.18%	0.96%
P/E Ratio	11.5x	9.87x	7.96x	12.5x	11.1x	14.9x	13.2x	12.1x
PBR	0.98x	0.9x	0.78x	1.2x	1.01x	1.36x	1.17x	1.1x
PEG	-	0.5x	0.3x	1x	1.71x	1.4x	1.48x	1.35x
Capitalization / Revenue	0.25x	0.25x	0.22x	0.36x	0.32x	0.44x	0.39x	0.37x
EV / Revenue	0.52x	0.49x	0.44x	0.59x	0.54x	0.66x	0.67x	0.64x
EV / EBITDA	8.93x	7.2x	7.55x	9.3x	8.28x	9.48x	9.2x	8.46x
EV / EBIT	18.7x	12.5x	13.9x	16.5x	15x	16.2x	16x	14.8x
EV / FCF	12.1x	28.6x	-17.8x	29.1x	75.2x	-56.6x	-49.9x	26.7x
FCF Yield	8.23%	3.5%	-5.63%	3.43%	1.33%	2.2%	-2%	3.74%
Dividend per Share ²	9.5	14	18	24	28	32	34.2	38.4
Rate of return	1.79%	2.55%	3.31%	2.5%	3.1%	2.38%	2.69%	3.02%
EPS ²	46.45	55.51	68.22	76.67	81.66	90.17	96.69	105.3
Distribution rate	20.5%	25.2%	26.4%	31.3%	34.3%	35.5%	35.4%	36.5%
Net sales ¹	656,491	693,682	768,181	831,375	886,126	931,265	997,217	1,040,067
EBITDA ¹	37,950	47,042	45,100	52,497	57,482	67,586	72,125	79,250
EBIT ¹	18,079	27,076	24,488	29,663	31,779	40,430	41,467	45,250
Net income ¹	14,452	17,275	21,233	23,850	25,381	27,517	29,517	32,117
Net Debt ¹	173,225	168,241	171,706	189,745	195,229	221,834	277,669	284,014
Reference price ²	532.00	548.00	543.00	960.10	902.70	1,273.50	1,273.50	1,273.50
Nbr of stocks (in thousands)	311,139	311,238	311,235	310,831	310,824	303,272	-	-
Announcement Date	5/13/21	5/12/22	5/12/23	5/14/24	5/14/25	5/14/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MOWI ASA	13.91x	1.77x	8.27x	4.44%	10.5B
SALMAR ASA	18.21x	2.89x	9.54x	4.39%	7.46B
LEROY SEAFOOD	12.88x	0.9x	5.73x	6.61%	2.54B
AUSTEVOLL SEAFOOD ASA	8.57x	0.63x	3.57x	7.79%	1.77B
THAI UNION GROUP	9.83x	0.74x	8.53x	6.13%	1.3B
DONGWON INDUSTRIES CO., LTD.	7.35x	0.32x	3.7x	3.72%	932M
Average	11.79x	1.21x	6.56x	5.51%	4.08B
Weighted average by Cap.	14.26x	1.83x	7.89x	4.95%