Valuation NOF Corporation

Stocks

Delayed Japan Exchange Other stock markets 01:19:48 2026-07-30 EDT			5-day change	1st Jan Change
2,810.00 ^JPY	-0.55%		+2.14%	-6.44%

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	637,899	-	-
Change	-	20.88%	-0.2%	-4.72%	47.89%	-9.15%	-	-
Enterprise Value (EV) ¹	333,269	411,659	411,766	392,055	618,951	574,902	559,753	542,457
Change	-	23.52%	0.03%	-4.79%	57.87%	-7.12%	-2.64%	-3.09%
P/E	15.5x	14.8x	14.8x	13.1x	17.6x	15.5x	13.5x	12.8x
PBR	1.87x	2.08x	1.88x	1.69x	2.38x	2.07x	1.9x	1.78x
PEG	-	0.5x	9.51x	1.46x	1.2x	5.07x	0.9x	2.29x
Capitalization / Revenue	2.14x	2.29x	2.24x	1.99x	2.72x	2.08x	1.96x	2.06x
EV / Revenue	1.73x	1.89x	1.85x	1.65x	2.4x	1.88x	1.72x	1.76x
EV / EBITDA	8.03x	8.76x	8.39x	7.36x	8.9x	5.31x	4.74x	6.48x
EV / EBIT	9.36x	10.1x	9.77x	8.65x	13.1x	11x	9.31x	9.16x
EV / FCF	17.9x	18.2x	36.5x	37x	-	41.3x	24.5x	12.6x
FCF Yield	5.59%	5.5%	2.74%	2.7%	-	2.42%	4.08%	7.95%
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%	2.4%	2.55%	2.74%
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	2,825.50	2,825.50	2,825.50
Nbr of stocks (in thousands)	246,855	242,789	238,957	235,052	226,435	225,765	-	-
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.($)
NOF CORPORATION	15.37x	1.85x	5.24x	2.42%	3.89B
AIR LIQUIDE	27.3x	4.28x	13.81x	2.09%	124B
SABIC	51.29x	1.37x	8.67x	6.12%	39.84B
NAN YA PLASTICS CORPORATION	14.32x	4.29x	29.6x	2.76%	34.63B
WANHUA CHEMICAL GROUP CO., LTD.	12.59x	1.22x	6.92x	2.43%	34.44B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.37x	3.06x	7.57x	4.27%	24.98B
LYONDELLBASELL INDUSTRIES N.V.	6.26x	0.83x	5.5x	4.74%	19.53B
ZANGGE MINING COMPANY LIMITED	16.36x	-	-	-	18.44B
SOLAR INDUSTRIES INDIA LIMITED	67.8x	12.06x	44.66x	0.08%	17.08B
HENGLI PETROCHEMICAL CO.,LTD.	10.15x	0.89x	7.91x	3.46%	17.32B
Average	23.18x	3.32x	14.43x	3.15%	33.4B
Weighted average by Cap.	25.24x	3.47x	14.37x	3.01%