Valuation Nissui Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-10-09 EDT			5-day change	1st Jan Change
1,085.00 ^JPY	+0.23%		-1.18%	-5.16%

08-05	Nissui Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-05	Nissui Corporation Provides Dividend Guidance for the Full Fiscal Year Ending March 31, 2027	CI

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	329,079	-	-
Change	-	-0.91%	76.58%	-5.98%	45.22%	-19.23%	-	-
Enterprise Value (EV) ¹	338,799	340,706	488,174	475,810	656,827	621,165	607,026	597,216
Change	-	0.56%	43.28%	-2.53%	38.04%	-5.43%	-2.28%	-1.62%
P/E	9.87x	7.96x	12.5x	11.1x	14.9x	11.4x	10.5x	9.64x
PBR	0.9x	0.78x	1.2x	1.01x	1.36x	1.01x	0.95x	0.89x
PEG	-	0.3x	1x	1.71x	1.4x	2.07x	1.25x	1.05x
Capitalization / Revenue	0.25x	0.22x	0.36x	0.32x	0.44x	0.33x	0.32x	0.31x
EV / Revenue	0.49x	0.44x	0.59x	0.54x	0.71x	0.62x	0.59x	0.56x
EV / EBITDA	7.2x	7.55x	9.3x	8.28x	9.72x	8.58x	7.72x	7.12x
EV / EBIT	12.5x	13.9x	16.5x	15x	16.2x	14.4x	13.5x	12.1x
EV / FCF	28.6x	-17.8x	29.1x	75.2x	73.3x	-22x	25x	22.7x
FCF Yield	3.5%	-5.63%	3.43%	1.33%	1.36%	-4.54%	3.99%	4.4%
Dividend per Share ²	14	18	24	28	32	33.67	37.67	41.8
Rate of return	2.55%	3.31%	2.5%	3.1%	2.38%	3.1%	3.47%	3.85%
EPS ²	55.51	68.22	76.67	81.66	90.17	95.13	103.1	112.6
Distribution rate	25.2%	26.4%	31.3%	34.3%	35.5%	35.4%	36.5%	37.1%
Net sales ¹	693,682	768,181	831,375	886,126	931,265	1,005,229	1,037,057	1,063,167
EBITDA ¹	47,042	45,100	52,497	57,482	67,586	72,425	78,596	83,936
EBIT ¹	27,076	24,488	29,663	31,779	40,430	43,020	45,086	49,550
Net income ¹	17,275	21,233	23,850	25,381	27,517	29,043	31,457	34,317
Net Debt ¹	168,241	171,706	189,745	195,229	249,380	292,086	277,947	268,138
Reference price ²	548.00	543.00	960.10	902.70	1,343.50	1,085.00	1,085.00	1,085.00
Nbr of stocks (in thousands)	311,238	311,235	310,831	310,824	303,273	303,298	-	-
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	11.41x	0.62x	8.58x	3.1%	2.08B
NESTLÉ S.A.	19.99x	2.74x	13.66x	4.13%	235B
MONDELEZ INTERNATIONAL, INC.	18.79x	2.43x	14.52x	3.41%	77.1B
DANONE	15.85x	1.65x	9.39x	4%	42.28B
ARCHER-DANIELS-MIDLAND COMPANY	14.79x	0.53x	9.51x	2.61%	38.5B
THE HERSHEY COMPANY	19.7x	3.01x	12.25x	3.55%	32.7B
AJINOMOTO CO., INC.	36.96x	3.19x	18.57x	1%	32.55B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.41x	5.27x	16.8x	3.3%	28.9B
NESTLÉ INDIA LIMITED	61.71x	9.47x	39.3x	1.23%	26.56B
Average	24.96x	3.21x	15.84x	2.93%	57.34B
Weighted average by Cap.	22.55x	2.96x	14.82x	3.46%