Valuation Noda Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
677.00 ^JPY	-0.44%		+1.65%	+0.89%

04-20	Noda Corporation's Equity Buyback announced on April 20, 2026, has expired with 1,010,900 shares, representing 6.46% for ¥684.38 million.	CI
04-20	Noda Corporation announces an Equity Buyback for 1,100,000 shares, representing 7% for ¥744.7 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2020	2021	2022	2023	2024	2025
Market Cap ¹	10,993	12,800	19,267	18,303	11,977	10,474
Change	-	16.44%	50.52%	-5%	-34.57%	-12.55%
Enterprise Value (EV) ¹	3,451	1,213	5,606	6,480	2,570	3,721
Change	-	-64.84%	362.09%	15.6%	-60.35%	44.8%
P/E	6.5x	5.05x	3.22x	6.46x	-2.62x	-12.6x
PBR	0.4x	0.43x	0.53x	0.47x	0.36x	0.31x
PEG	-	0.1x	0x	-0.1x	0x	0.2x
Capitalization / Revenue	0.18x	0.2x	0.24x	0.25x	0.18x	0.16x
EV / Revenue	0.06x	0.02x	0.07x	0.09x	0.04x	0.06x
EV / EBITDA	0.72x	0.21x	0.47x	0.96x	1x	1.93x
EV / EBIT	1.24x	0.32x	0.57x	1.38x	5.77x	-77.5x
EV / FCF	5.6x	0.21x	1.99x	-6.86x	3.2x	-0.95x
FCF Yield	17.9%	475%	50.2%	-14.6%	31.3%	-105%
Dividend per Share ²	25	-	60	55	42.5	33
Rate of return	3.7%	-	5%	4.82%	5.56%	4.93%
EPS ²	103.8	155.7	372.5	176.5	-291.8	-52.95
Distribution rate	24.1%	-	16.1%	31.2%	-14.6%	-62.3%
Net sales ¹	62,284	64,586	81,012	73,227	67,039	64,686
EBITDA ¹	4,810	5,808	11,824	6,777	2,560	1,928
EBIT ¹	2,783	3,830	9,798	4,702	445	-48
Net income ¹	1,691	2,535	6,056	2,834	-4,612	-829
Net Debt ¹	-7,542	-11,587	-13,661	-11,823	-9,407	-6,753
Reference price ²	675.00	786.00	1,200.00	1,140.00	765.00	669.00
Nbr of stocks (in thousands)	16,285	16,285	16,056	16,056	15,656	15,656
Announcement Date	2/25/21	2/25/22	2/27/23	2/27/24	2/27/25	2/25/26

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.($)
NODA CORPORATION	-	-	-	-	62.8M
ASSA ABLOY AB	22.89x	2.88x	14.1x	1.91%	40.32B
SAINT-GOBAIN	11.31x	0.9x	5.88x	3.53%	36.62B
GEBERIT AG	28.47x	5.71x	19.36x	2.42%	21.75B
KINGSPAN GROUP PLC	22.44x	1.91x	13.83x	0.65%	19.49B
MASCO CORPORATION	16.25x	2.22x	11.07x	1.75%	14.31B
CARLISLE COMPANIES INCORPORATED	17.95x	2.97x	12.24x	1.38%	13.23B
QXO, INC.	-16.97x	1.38x	16.03x	3.36%	11.27B
ADVANCED DRAINAGE SYSTEMS, INC.	20.64x	3.25x	10.74x	0.62%	9.67B
ACUITY INC.	18.77x	1.96x	10.35x	0.23%	9.02B
Average	15.75x	2.57x	12.62x	1.76%	17.57B
Weighted average by Cap.	17.31x	2.54x	12.37x	2.06%