|
Market Closed -
OTC Markets
15:22:38 2026-03-09 EDT
|
5-day change | 1st Jan Change | ||
| 17.86 USD | -.--% |
|
-.--% | -5.75% |
| 08-05 | NOF Corporation authorizes a Buyback Plan. | CI |
| 08-05 | NOF Corporation announces an Equity Buyback for 2,000,000 shares, representing 0.89% for ¥5,000 million. | CI |
Company Valuation: NOF Corporation
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 | 620,379 | - | - |
| Change | - | 20.88% | -0.2% | -4.72% | 47.89% | -11.65% | - | - |
| Enterprise Value (EV) 1 | 333,269 | 411,659 | 411,766 | 392,055 | 618,951 | 557,382 | 542,233 | 524,937 |
| Change | - | 23.52% | 0.03% | -4.79% | 57.87% | -9.95% | -2.72% | -3.19% |
| P/E | 15.5x | 14.8x | 14.8x | 13.1x | 17.6x | 15.2x | 13.2x | 12.5x |
| PBR | 1.87x | 2.08x | 1.88x | 1.69x | 2.38x | 2.03x | 1.85x | 1.74x |
| PEG | - | 0.5x | 9.51x | 1.46x | 1.2x | 4.97x | 0.9x | 2.23x |
| Capitalization / Revenue | 2.14x | 2.29x | 2.24x | 1.99x | 2.72x | 2.02x | 1.9x | 2.01x |
| EV / Revenue | 1.73x | 1.89x | 1.85x | 1.65x | 2.4x | 1.82x | 1.66x | 1.7x |
| EV / EBITDA | 8.03x | 8.76x | 8.39x | 7.36x | 8.9x | 5.8x | 4.6x | 6.27x |
| EV / EBIT | 9.36x | 10.1x | 9.77x | 8.65x | 13.1x | 10.6x | 9.01x | 8.86x |
| EV / FCF | 17.9x | 18.2x | 36.5x | 37x | - | 40.1x | 23.8x | 12.2x |
| FCF Yield | 5.59% | 5.5% | 2.74% | 2.7% | - | 2.5% | 4.21% | 8.21% |
| 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% | 2.45% | 2.61% | 2.81% |
| 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 | 96,150 | 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 | 2,760.50 | 2,760.50 | 2,760.50 |
| Nbr of stocks (in thousands) | 246,855 | 242,789 | 238,957 | 235,052 | 226,435 | 224,734 | - | - |
| Announcement Date | 5/11/22 | 5/11/23 | 5/9/24 | 5/9/25 | 5/11/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.67x | 4.21x | 13.54x | 2.15% | 124B | |
| 15.28x | 5.42x | 35.57x | 2.68% | 51.43B | |
| -4758.29x | 1.37x | 9.66x | 6.38% | 40.11B | |
| 12.39x | 1.2x | 6.84x | 2.47% | 33.9B | |
| 9.69x | 3.13x | 7.23x | 4.59% | 24.68B | |
| 9.24x | 0.88x | 5.45x | 4.33% | 20.6B | |
| 30.23x | 2.65x | 14.39x | 0.39% | 19.4B | |
| 70.61x | 12.73x | 46.33x | 0.07% | 18.9B | |
| 16.35x | - | - | - | 18.01B | |
| Average | -507.54x | 3.95x | 17.37x | 2.88% | 39B | |
| Weighted average by Cap. | -523.34x | 3.86x | 16.73x | 2.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4403 Stock
- NOFC.F Stock
- Valuation NOF Corporation
Select your edition
All financial news and data tailored to specific country editions
