Valuation NOF Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:22:40 2026-03-09 EDT			5-day change	1st Jan Change
17.86 ^USD	-5.75%		-.--%	-5.75%

06-24	Tranche Update on NOF Corporation's Equity Buyback Plan announced on May 11, 2026.	CI
06-22	NOF Corporation 's Equity Buyback announced on May 11, 2026, has closed with 1,700,000 shares, representing 0.75% for ¥4,686.03 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	413,070	499,336	498,345	474,805	702,176	612,847	-	-
Change	-	20.88%	-0.2%	-4.72%	47.89%	-12.72%	-	-
Enterprise Value (EV) ¹	333,269	411,659	411,766	392,055	618,951	549,850	534,701	517,405
Change	-	23.52%	0.03%	-4.79%	57.87%	-11.16%	-2.76%	-3.23%
P/E	15.5x	14.8x	14.8x	13.1x	17.6x	14.9x	12.9x	12.3x
PBR	1.87x	2.08x	1.88x	1.69x	2.38x	1.99x	1.82x	1.71x
PEG	-	0.5x	9.51x	1.46x	1.2x	4.87x	0.8x	2.2x
Capitalization / Revenue	2.14x	2.29x	2.24x	1.99x	2.72x	2x	1.88x	1.98x
EV / Revenue	1.73x	1.89x	1.85x	1.65x	2.4x	1.79x	1.64x	1.67x
EV / EBITDA	8.03x	8.76x	8.39x	7.36x	8.9x	5.08x	4.53x	6.18x
EV / EBIT	9.36x	10.1x	9.77x	8.65x	13.1x	10.5x	8.89x	8.73x
EV / FCF	17.9x	18.2x	36.5x	37x	-	39.5x	23.4x	12x
FCF Yield	5.59%	5.5%	2.74%	2.7%	-	2.53%	4.27%	8.33%
Dividend per Share ²	30	36	38	45	61	67.75	72	77.5
Rate of return	1.79%	1.75%	1.82%	2.23%	1.97%	2.5%	2.65%	2.86%
EPS ²	107.9	139	141.2	153.9	176.3	181.7	209.6	221.4
Distribution rate	27.8%	25.9%	26.9%	29.2%	34.6%	37.3%	34.3%	35%
Net sales ¹	192,642	217,709	222,252	238,310	257,967	306,400	326,083	309,000
EBITDA ¹	41,504	46,983	49,081	53,273	69,527	108,325	117,975	83,700
EBIT ¹	35,595	40,624	42,142	45,308	47,411	52,500	60,150	59,250
Net income ¹	26,690	33,973	33,990	36,497	40,550	41,143	46,567	46,600
Net Debt ¹	-79,801	-87,677	-86,579	-82,750	-83,225	-62,998	-78,146	-95,442
Reference price ²	1,673.33	2,056.67	2,085.50	2,020.00	3,101.00	2,714.50	2,714.50	2,714.50
Nbr of stocks (in thousands)	246,855	242,789	238,957	235,052	226,435	225,768	-	-
Announcement Date	5/11/22	5/11/23	5/9/24	5/9/25	5/11/26	-	-	-

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.($)
AIR LIQUIDE	28.4x	4.37x	14.1x	2%	129B
NAN YA PLASTICS CORPORATION	20.15x	5.89x	40.65x	1.96%	54.3B
SABIC	52.39x	1.4x	8.86x	5.99%	41.86B
WANHUA CHEMICAL GROUP CO., LTD.	11.6x	1.14x	6.49x	2.64%	31.59B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.75x	2.89x	7.16x	4.54%	23.16B
LYONDELLBASELL INDUSTRIES N.V.	6.21x	0.81x	5.41x	4.78%	18.66B
SOLAR INDUSTRIES INDIA LIMITED	98.96x	17.14x	64.47x	0.06%	17.28B
RESONAC HOLDINGS CORPORATION	28.64x	2.34x	13.23x	0.44%	16.63B
ZANGGE MINING COMPANY LIMITED	14.56x	-	-	-	16.37B
Average	30.07x	4.50x	20.05x	2.8%	38.72B
Weighted average by Cap.	28.91x	4.20x	18.66x	2.71%