Company Valuation: Nojima Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 138,319 114,019 136,665 166,993 241,532 313,551
Change - -17.57% 19.86% 22.19% 44.64% 29.82%
Enterprise Value (EV) 1 176,909 105,175 89,387 90,683 190,492 296,916
Change - -40.55% -15.01% 1.45% 110.06% 55.87%
P/E 2.7x 4.52x 5.93x 8.48x 7.92x 8.67x
PBR 0.96x 0.82x 0.86x 0.94x 1.18x 1.28x
PEG - -0.1x -0.74x -0.6x 0.1x 0.5x
Capitalization / Revenue 0.26x 0.2x 0.22x 0.22x 0.28x 0.32x
EV / Revenue 0.34x 0.19x 0.14x 0.12x 0.22x 0.3x
EV / EBITDA 3.63x 2.13x 1.76x 1.73x 2.65x 3.58x
EV / EBIT 5.23x 3.17x 2.66x 2.97x 3.94x 5.14x
EV / FCF 5.37x 4.02x 0.91x 2.48x 11.1x -9.16x
FCF Yield 18.6% 24.9% 110% 40.3% 9% -10.9%
Dividend per Share 2 7.667 8.333 9.333 11 14.33 17.67
Rate of return 1.64% 2.16% 2% 1.93% 1.7% 1.63%
EPS 2 173.5 85.52 78.63 67.04 106.5 125.2
Distribution rate 4.42% 9.74% 11.9% 16.4% 13.5% 14.1%
Net sales 1 523,327 564,989 626,181 761,301 853,427 982,804
EBITDA 1 48,768 49,431 50,831 52,559 71,977 82,872
EBIT 1 33,827 33,167 33,572 30,561 48,372 57,720
Net income 1 52,827 25,862 23,315 19,979 32,292 38,931
Net Debt 1 38,590 -8,844 -47,278 -76,310 -51,040 -16,635
Reference price 2 468.67 386.17 466.33 568.67 843.33 1,085.00
Nbr of stocks (in thousands) 295,133 295,259 293,064 293,658 286,402 288,987
Announcement Date 6/25/21 6/24/22 6/23/23 6/27/24 6/17/25 6/12/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.31B
14.9x0.46x7.32x3.88% 20.54B
16.77x0.73x8.33x4.52% 5.63B
10.16x0.47x6.3x2.78% 4.25B
9.31x - - - 3.68B
13.3x0.39x8.37x2.55% 3.11B
7.78x0.14x2.84x2.21% 2.41B
15.95x0.92x12.23x3.83% 2.34B
10.64x0.23x4.07x2.35% 1.98B
Average 12.35x 0.48x 7.07x 3.16% 5.14B
Weighted average by Cap. 13.57x 0.49x 7.29x 3.57%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Nojima Corporation

Historical PBR trend

Valuation ratios - PBR - Nojima Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Nojima Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Nojima Corporation

  1. Stock Market
  2. Stocks
  3. 7419 Stock
  4. Valuation Nojima Corporation