Company Valuation: Nittoh Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,844 1,864 1,950 2,331 2,152 2,485
Change - 1.1% 4.57% 19.54% -7.65% 15.44%
Enterprise Value (EV) 1 1,286 1,248 1,340 1,999 1,405 1,349
Change - -2.93% 7.3% 49.2% -29.69% -4.03%
P/E 7.68x 7.14x 8.78x 9.44x 5.35x 7.53x
PBR 0.49x 0.48x 0.48x 0.54x 0.46x 0.5x
PEG - 0.82x -0.6x 0.8x 0.1x -0.4x
Capitalization / Revenue 0.21x 0.2x 0.2x 0.23x 0.21x 0.22x
EV / Revenue 0.15x 0.13x 0.14x 0.2x 0.14x 0.12x
EV / EBITDA 3.4x 2.73x 3.39x 4.14x 3.78x 2.68x
EV / EBIT 3.89x 3.07x 3.88x 4.66x 5.05x 3.11x
EV / FCF -6.99x 25.5x -48.1x -7.58x -30.4x 3.25x
FCF Yield -14.3% 3.91% -2.08% -13.2% -3.29% 30.8%
Dividend per Share 2 12 14 13 16 20 18
Rate of return 2.64% 3.04% 2.7% 2.78% 3.77% 2.94%
EPS 2 59.21 64.4 54.77 60.94 99.18 81.42
Distribution rate 20.3% 21.7% 23.7% 26.3% 20.2% 22.1%
Net sales 1 8,618 9,305 9,678 10,121 10,328 11,088
EBITDA 1 378 457 395 483 372 504
EBIT 1 331 407 345 429 278 434
Net income 1 240 261 222 247 402 330
Net Debt 1 -558 -616 -610 -332 -747 -1,136
Reference price 2 455.00 460.00 481.00 575.00 531.00 613.00
Nbr of stocks (in thousands) 4,053 4,053 4,053 4,053 4,053 4,053
Announcement Date 6/21/21 6/20/22 6/19/23 6/17/24 6/23/25 6/17/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.17M
67.67x2.92x28.54x0.07% 98.11B
13.11x1.06x5.82x4.48% 70.88B
42.44x5.21x28.87x0.16% 64.35B
25.18x1.93x18.74x1.24% 53.89B
55.04x4.58x29.3x1.67% 45.49B
32.32x0.77x12.81x1.95% 38.33B
27.07x0.53x8.47x2.2% 34.58B
26.25x1.7x16.42x0.18% 34.18B
4.84x0.3x5.82x5.89% 28.67B
Average 32.66x 2.11x 17.20x 1.98% 46.85B
Weighted average by Cap. 37.08x 2.40x 19.05x 1.71%

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. 1738 Stock
  4. Valuation Nittoh Corporation