Company Valuation: Nitcho Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2022 2023 2024 2025
Market Cap 1 2,867 3,340 3,973 4,600
Change - 16.47% 18.97% 15.78%
Enterprise Value (EV) 1 309.2 -772.4 -229.8 1,519
Change - -349.78% 70.25% 760.99%
P/E 3.42x 2.51x 1.42x 1.92x
PBR 0.11x 0.13x 0.14x 0.15x
PEG -0.1x 0x 0x -0.1x
Capitalization / Revenue 0.19x 0.19x 0.22x 0.25x
EV / Revenue 0.02x -0.04x -0.01x 0.08x
EV / EBITDA 0.6x -1.11x -0.19x 1.5x
EV / EBIT 0.9x -1.43x -0.22x 1.8x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 184.8 292.4 629.1 540.7
Distribution rate - - - -
Net sales 1 15,467 17,642 18,443 18,118
EBITDA 1 518 697 1,221 1,012
EBIT 1 343 542 1,059 844
Net income 1 205 332 700 601
Net Debt 1 -2,558 -4,112 -4,203 -3,081
Reference price 2 631.25 735.25 895.00 1,036.25
Nbr of stocks (in thousands) 4,542 4,542 4,439 4,439
Announcement Date 12/26/22 12/25/23 12/23/24 12/24/25
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 41.57M
31.16x5.43x19.69x0.83% 123B
34.94x5.49x20.8x1.54% 97.45B
45.06x9.14x26.74x-.--% 65.48B
27.58x3.15x18.22x0.75% 60.3B
40.2x6.25x27.6x1.93% 58.24B
27.51x5.07x17.77x2.19% 35.94B
20.6x1.76x12.69x2.28% 29.97B
21.04x3.65x11.66x1.45% 29.28B
30.09x4.01x15.13x0.11% 29.52B
Average 30.91x 4.88x 18.92x 1.23% 52.89B
Weighted average by Cap. 32.70x 5.32x 20.25x 1.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 2961 Stock
  4. Valuation Nitcho Corporation