Valuation NOF Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
2,710.00 ^JPY	-2.43%		+3.22%	-10.00%

05-11	Nof Corp - announces decision to buy treasury shares	RE
05-11	NOF Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	481,197	413,070	499,336	498,345	474,805	611,831	-	-
Change	-	-14.16%	20.88%	-0.2%	-4.72%	28.86%	-	-
Enterprise Value (EV) ¹	412,472	333,269	411,659	411,766	392,055	618,951	547,968	511,965
Change	-	-19.2%	23.52%	0.03%	-4.79%	57.87%	5.69%	-6.57%
P/E	20.6x	15.5x	14.8x	14.8x	13.1x	17.6x	14.9x	13x
PBR	2.36x	1.87x	2.08x	1.88x	1.69x	2.38x	2.02x	1.85x
PEG	-	1x	0.5x	9.51x	1.46x	1.2x	1.66x	0.9x
Capitalization / Revenue	2.79x	2.14x	2.29x	2.24x	1.99x	2.72x	2.03x	1.9x
EV / Revenue	2.39x	1.73x	1.89x	1.85x	1.65x	2.4x	1.82x	1.59x
EV / EBITDA	12.8x	8.03x	8.76x	8.39x	7.36x	8.9x	5.26x	4.56x
EV / EBIT	15.5x	9.36x	10.1x	9.77x	8.65x	13.1x	10.3x	8.52x
EV / FCF	18.5x	17.9x	18.2x	36.5x	37x	12.5x	39.4x	22.4x
FCF Yield	5.4%	5.59%	5.5%	2.74%	2.7%	8.02%	2.54%	4.46%
Dividend per Share ²	26.67	30	36	38	45	61	67	70.5
Rate of return	1.38%	1.79%	1.75%	1.82%	2.23%	1.97%	2.47%	2.6%
EPS ²	93.5	107.9	139	141.2	153.9	176.3	182.2	208.9
Distribution rate	28.5%	27.8%	25.9%	26.9%	29.2%	34.6%	36.8%	33.7%
Net sales ¹	172,645	192,642	217,709	222,252	238,310	257,967	301,480	322,667
EBITDA ¹	32,155	41,504	46,983	49,081	53,273	69,527	104,267	112,225
EBIT ¹	26,602	35,595	40,624	42,142	45,308	47,411	53,250	60,067
Net income ¹	23,302	26,690	33,973	33,990	36,497	40,550	41,300	46,400
Net Debt ¹	-68,725	-79,801	-87,677	-86,579	-82,750	-83,225	-63,863	-99,866
Reference price ²	1,930.00	1,673.33	2,056.67	2,085.50	2,020.00	2,710.00	2,710.00	2,710.00
Nbr of stocks (in thousands)	249,325	246,855	242,789	238,957	235,052	225,768	-	-
Announcement Date	5/12/21	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.($)
NOF CORPORATION	16.61x	2.06x	7.66x	1.93%	3.9B
AIR LIQUIDE	26.92x	4.15x	13.4x	2.1%	122B
SABIC	53.55x	1.39x	8.57x	5.87%	43.32B
WANHUA CHEMICAL GROUP CO., LTD.	11.66x	1.16x	6.5x	2.62%	31.98B
NAN YA PLASTICS CORPORATION	15.96x	3.88x	22.82x	3.15%	34.88B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.01x	2.91x	7.21x	4.47%	23.14B
RESONAC HOLDINGS CORPORATION	35.58x	2.78x	15.78x	0.36%	20.76B
GANFENG LITHIUM GROUP CO., LTD.	20.69x	3.18x	12.16x	0.58%	19.87B
LYONDELLBASELL INDUSTRIES N.V.	5.98x	0.82x	5.06x	4.6%	19.39B
ZHEJIANG JUHUA CO., LTD.	20.36x	-	-	1.95%	17.62B
Average	21.73x	2.48x	11.02x	2.76%	33.66B
Weighted average by Cap.	25.10x	2.98x	12.13x	2.84%