Valuation Noritz Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 14:08:16 2025-10-27 EDT			5-day change	1st Jan Change
11.47 ^USD	+2.62%		-.--%	-

07-01	Tranche Update on Noritz Corporation's Equity Buyback Plan announced on February 10, 2026.	CI
05-27	Nippon Active Value Fund and related shareholders raise stake in Noritz to 9.60% from 8.58%, filing shows	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77,189	66,370	69,701	76,993	90,392	108,491	-	-
Change	-	-14.02%	5.02%	10.46%	17.4%	20.02%	-	-
Enterprise Value (EV) ¹	34,504	32,229	46,091	51,760	71,100	89,127	85,917	83,315
Change	-	-6.59%	43.01%	12.3%	37.36%	25.36%	-3.6%	-3.03%
P/E	14.1x	13.8x	80.2x	17.6x	27.1x	13.7x	24.3x	32.5x
PBR	0.69x	0.58x	0.57x	0.58x	0.65x	0.75x	0.75x	0.75x
PEG	-	-1.1x	-1x	0x	-1.2x	0x	-0.6x	-1.3x
Capitalization / Revenue	0.43x	0.31x	0.35x	0.38x	0.45x	0.52x	0.52x	0.52x
EV / Revenue	0.19x	0.15x	0.23x	0.26x	0.35x	0.43x	0.41x	0.4x
EV / EBITDA	4x	2.34x	4.09x	5.18x	5.89x	8.03x	7.34x	6.83x
EV / EBIT	13.8x	4.68x	12x	21.6x	16.5x	24.8x	21.5x	19.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	83	53	53	69	74	94	80	80
Rate of return	4.95%	3.67%	3.51%	4.14%	3.71%	3.96%	3.37%	3.37%
EPS ²	119.1	104.6	18.84	94.89	73.51	174	97.58	73.18
Distribution rate	69.7%	50.6%	281%	72.7%	101%	54%	82%	109%
Net sales ¹	178,142	210,966	201,891	202,204	202,049	207,300	209,500	210,600
EBITDA ¹	8,636	13,779	11,278	9,994	12,077	11,100	11,700	12,200
EBIT ¹	2,500	6,889	3,840	2,395	4,300	3,600	4,000	4,300
Net income ¹	5,479	4,800	868	4,383	3,358	7,900	4,400	3,300
Net Debt ¹	-42,685	-34,141	-23,610	-25,233	-19,292	-19,364	-22,575	-25,176
Reference price ²	1,678.00	1,444.00	1,511.00	1,666.00	1,995.00	2,375.00	2,375.00	2,375.00
Nbr of stocks (in thousands)	46,001	45,962	46,129	46,214	45,309	45,681	-	-
Announcement Date	2/14/22	2/14/23	2/14/24	2/13/25	2/10/26	-	-	-

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.($)
MIDEA GROUP CO., LTD.	14.33x	1.28x	10.87x	5.03%	97.76B
HAIER SMART HOME CO., LTD.	10.9x	0.59x	5.94x	5.09%	29.88B
SHARKNINJA, INC.	28.26x	3.08x	17.13x	1.1%	22.89B
LG ELECTRONICS INDIA LIMITED	45.76x	3.45x	30.81x	0.66%	10.6B
DE'LONGHI S.P.A.	16.54x	1.29x	7.68x	2.44%	6.96B
ZHEJIANG SUPOR CO., LTD.	16.4x	1.42x	13.15x	5.15%	5.13B
SEB S.A.	16.59x	0.65x	5.83x	5.04%	3.68B
BREVILLE GROUP LIMITED	34.96x	2.62x	17.11x	1.16%	3.34B
RINNAI CORPORATION	13.83x	0.67x	5.01x	2.96%	3.1B
Average	21.95x	1.67x	12.62x	3.18%	20.37B
Weighted average by Cap.	17.88x	1.52x	11.86x	4.1%