Valuation NOK Corporation OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-07	NOK Corporation's Equity Buyback announced on August 6, 2026, has closed with 3,737,200 shares, representing 2.35% for ¥11,140.59 million.	CI
08-07	Tranche Update on NOK Corporation's Equity Buyback Plan announced on August 6, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	198,395	250,394	344,330	357,109	423,362	468,072	-	-
Change	-	26.21%	37.52%	3.71%	18.55%	10.56%	-	-
Enterprise Value (EV) ¹	156,253	217,559	282,881	282,037	329,097	385,360	401,668	422,047
Change	-	39.24%	30.02%	-0.3%	16.69%	17.1%	4.23%	5.07%
P/E	7.68x	18.9x	11.1x	11.8x	9.83x	10.8x	13.8x	12.4x
PBR	0.4x	0.47x	0.59x	0.62x	0.71x	0.74x	0.72x	0.7x
PEG	-	-0.4x	0x	-6.3x	0.2x	-3.38x	-0.6x	1.1x
Capitalization / Revenue	0.29x	0.35x	0.46x	0.47x	0.57x	0.61x	0.6x	0.59x
EV / Revenue	0.23x	0.31x	0.38x	0.37x	0.45x	0.51x	0.52x	0.53x
EV / EBITDA	2.11x	3.56x	4x	3.35x	4.01x	4.4x	4.35x	4.3x
EV / EBIT	4.99x	14.1x	12.3x	7.57x	9.98x	10.5x	9.71x	9.08x
EV / FCF	9.18x	20x	4.76x	7.2x	5.68x	16.9x	17.8x	14.5x
FCF Yield	10.9%	5%	21%	13.9%	17.6%	5.91%	5.63%	6.87%
Dividend per Share ²	60	75	87.5	105	130	140	147.5	152.5
Rate of return	5.23%	5.13%	4.18%	4.8%	4.64%	4.68%	4.93%	5.1%
EPS ²	149.4	77.55	188.3	184.8	284.8	275.7	216.6	241
Distribution rate	40.2%	96.7%	46.5%	56.8%	45.6%	50.8%	68.1%	63.3%
Net sales ¹	682,507	709,956	750,502	766,859	738,434	762,955	779,575	799,400
EBITDA ¹	73,928	61,136	70,683	84,207	82,037	87,583	92,400	98,233
EBIT ¹	31,337	15,378	22,912	37,264	32,990	36,862	41,375	46,475
Net income ¹	25,835	13,320	31,602	30,320	46,338	43,947	34,400	38,025
Net Debt ¹	-42,142	-32,835	-61,449	-75,072	-94,265	-82,711	-66,404	-46,024
Reference price ²	1,147.00	1,463.00	2,093.00	2,189.50	2,800.50	2,991.50	2,991.50	2,991.50
Nbr of stocks (in thousands)	172,969	171,151	164,515	163,101	151,174	155,868	-	-
Announcement Date	5/12/22	5/10/23	5/13/24	5/14/25	5/13/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.99x	1.24x	9.52x	2.07%	40.99B
DENSO CORPORATION	12.18x	0.58x	5.08x	3.84%	30.32B
HYUNDAI MOBIS CO.,LTD	7.9x	0.47x	5.98x	1.91%	23.8B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.44x	2.6x	8.96x	4.22%	20.22B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.53x	1.2x	12.75x	0.6%	18.08B
MAGNA INTERNATIONAL INC.	10.25x	0.48x	4.72x	3.1%	16.95B
CONTINENTAL AG	13.31x	1.36x	7.04x	4.13%	15.91B
BOSCH LIMITED	46.89x	5.13x	35.82x	0.77%	14.69B
BORGWARNER INC.	12.55x	0.95x	6.34x	1.08%	12.33B
Average	18.45x	1.56x	10.69x	2.41%	21.48B
Weighted average by Cap.	17.42x	1.40x	9.80x	2.51%