Valuation Noritz Corporation

Stocks

Delayed Japan Exchange 22:27:23 2026-08-17 EDT			5-day change	1st Jan Change
2,420.00 ^JPY	+1.26%		+2.29%	+21.15%

08-07	Noritz Corporation Declared Dividend for the Second Quarter-End of Fiscal Year Ending December 31, 2026, Payable on September 18, 2026	CI
08-07	Noritz Corporation Provides Dividend Guidance for the Full Fiscal Year Ending December 31, 2026	CI

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	109,235	-	-
Change	-	-14.02%	5.02%	10.46%	17.4%	20.85%	-	-
Enterprise Value (EV) ¹	34,504	32,229	46,091	51,760	71,100	89,871	86,660	84,059
Change	-	-6.59%	43.01%	12.3%	37.36%	26.4%	-3.57%	-3%
P/E	14.1x	13.8x	80.2x	17.6x	27.1x	13.7x	24.5x	32.7x
PBR	0.69x	0.58x	0.57x	0.58x	0.65x	0.76x	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	0.53x	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	8.1x	7.41x	6.89x
EV / EBIT	13.8x	4.68x	12x	21.6x	16.5x	25x	21.7x	19.5x
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%	3.93%	3.35%	3.35%
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	2,390.00	2,390.00	2,390.00
Nbr of stocks (in thousands)	46,001	45,962	46,129	46,214	45,309	45,705	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NORITZ CORPORATION	13.77x	0.43x	8.12x	3.92%	688M
MIDEA GROUP CO., LTD.	13.59x	1.21x	10.27x	5.31%	92.92B
HAIER SMART HOME CO., LTD.	10.23x	0.55x	5.54x	5.43%	28.03B
SHARKNINJA, INC.	30.46x	3.37x	18.51x	1.05%	26.08B
LG ELECTRONICS INDIA LIMITED	51.51x	4.01x	35.2x	0.63%	12.28B
DE'LONGHI S.P.A.	16.27x	1.27x	7.5x	2.61%	6.96B
ZHEJIANG SUPOR CO., LTD.	15.45x	1.33x	12.29x	5.5%	4.82B
SEB S.A.	16.69x	0.65x	5.71x	4.83%	3.72B
BREVILLE GROUP LIMITED	35.69x	2.67x	17.46x	1.14%	3.44B
RINNAI CORPORATION	14.02x	0.67x	4.89x	2.9%	3.17B
Average	21.77x	1.62x	12.55x	3.33%	18.21B
Weighted average by Cap.	18.69x	1.62x	12.29x	4.17%