Valuation Nissui Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-07 EDT			5-day change	1st Jan Change
1,303.50 ^JPY	-0.04%		+1.52%	+13.94%

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	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	170,558	169,000	298,429	280,581	407,447	395,466	-	-
Change	-	-0.91%	76.58%	-5.98%	45.22%	-2.94%	-	-
Enterprise Value (EV) ¹	338,799	340,706	488,174	475,810	656,827	673,136	679,481	673,512
Change	-	0.56%	43.28%	-2.53%	38.04%	2.48%	0.94%	-0.88%
P/E	9.87x	7.96x	12.5x	11.1x	14.9x	13.5x	12.4x	9.57x
PBR	0.9x	0.78x	1.2x	1.01x	1.36x	1.2x	1.13x	1.05x
PEG	-	0.3x	1x	1.71x	1.4x	1.87x	1.39x	0.3x
Capitalization / Revenue	0.25x	0.22x	0.36x	0.32x	0.44x	0.4x	0.38x	0.37x
EV / Revenue	0.49x	0.44x	0.59x	0.54x	0.71x	0.68x	0.65x	0.63x
EV / EBITDA	7.2x	7.55x	9.3x	8.28x	9.72x	9.33x	8.57x	8x
EV / EBIT	12.5x	13.9x	16.5x	15x	16.2x	15.7x	15x	13.7x
EV / FCF	28.6x	-17.8x	29.1x	75.2x	73.3x	-50.6x	27.1x	25.4x
FCF Yield	3.5%	-5.63%	3.43%	1.33%	1.36%	-1.98%	3.69%	3.93%
Dividend per Share ²	14	18	24	28	32	34.2	38.4	42.75
Rate of return	2.55%	3.31%	2.5%	3.1%	2.38%	2.62%	2.94%	3.28%
EPS ²	55.51	68.22	76.67	81.66	90.17	96.69	105.3	136.3
Distribution rate	25.2%	26.4%	31.3%	34.3%	35.5%	35.4%	36.5%	31.4%
Net sales ¹	693,682	768,181	831,375	886,126	931,265	997,217	1,040,067	1,071,200
EBITDA ¹	47,042	45,100	52,497	57,482	67,586	72,125	79,250	84,225
EBIT ¹	27,076	24,488	29,663	31,779	40,430	42,875	45,250	49,340
Net income ¹	17,275	21,233	23,850	25,381	27,517	29,517	32,117	34,780
Net Debt ¹	168,241	171,706	189,745	195,229	249,380	277,669	284,014	278,046
Reference price ²	548.00	543.00	960.10	902.70	1,343.50	1,304.00	1,304.00	1,304.00
Nbr of stocks (in thousands)	311,238	311,235	310,831	310,824	303,273	303,272	-	-
Announcement Date	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NISSUI CORPORATION	13.49x	0.68x	9.33x	2.62%	2.44B
MOWI ASA	13.49x	1.73x	8.18x	4.45%	9.97B
SALMAR ASA	16.91x	2.69x	8.94x	4.15%	6.36B
LEROY SEAFOOD	12.54x	0.89x	6.04x	6.91%	2.36B
AUSTEVOLL SEAFOOD ASA	7.7x	0.61x	3.59x	8.28%	1.61B
THAI UNION GROUP	10.81x	0.77x	8.73x	5.68%	1.39B
DONGWON INDUSTRIES CO., LTD.	7.75x	0.32x	3.79x	3.52%	981M
VINH HOAN CORPORATION	8.44x	0.83x	5.44x	3.47%	492M
Average	11.39x	1.07x	6.75x	4.89%	3.2B
Weighted average by Cap.	13.43x	1.60x	7.80x	4.68%