Valuation Noritz Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-25 EDT			5-day change	1st Jan Change
2,218.00 ^JPY	-0.05%		-0.67%	+11.18%

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	101,300	-	-
Change	-	-14.02%	5.02%	10.46%	17.4%	12.07%	-	-
Enterprise Value (EV) ¹	34,504	32,229	46,091	51,760	71,100	83,746	79,987	77,207
Change	-	-6.59%	43.01%	12.3%	37.36%	17.79%	-4.49%	-3.48%
P/E	14.1x	13.8x	80.2x	17.6x	27.1x	12.5x	21.9x	28.7x
PBR	0.69x	0.58x	0.57x	0.58x	0.65x	0.71x	0.7x	0.7x
PEG	-	-1.1x	-1x	0x	-1.2x	0x	-0.5x	-1.2x
Capitalization / Revenue	0.43x	0.31x	0.35x	0.38x	0.45x	0.48x	0.48x	0.47x
EV / Revenue	0.19x	0.15x	0.23x	0.26x	0.35x	0.4x	0.38x	0.36x
EV / EBITDA	4x	2.34x	4.09x	5.18x	5.89x	7.22x	6.67x	6.18x
EV / EBIT	13.8x	4.68x	12x	21.6x	16.5x	20.4x	18.6x	16.8x
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%	4.24%	3.61%	3.61%
EPS ²	119.1	104.6	18.84	94.89	73.51	177.8	101.4	77.15
Distribution rate	69.7%	50.6%	281%	72.7%	101%	52.9%	78.9%	104%
Net sales ¹	178,142	210,966	201,891	202,204	202,049	211,400	212,200	213,300
EBITDA ¹	8,636	13,779	11,278	9,994	12,077	11,600	12,000	12,500
EBIT ¹	2,500	6,889	3,840	2,395	4,300	4,100	4,300	4,600
Net income ¹	5,479	4,800	868	4,383	3,358	8,100	4,600	3,500
Net Debt ¹	-42,685	-34,141	-23,610	-25,233	-19,292	-17,554	-21,313	-24,092
Reference price ²	1,678.00	1,444.00	1,511.00	1,666.00	1,995.00	2,218.00	2,218.00	2,218.00
Nbr of stocks (in thousands)	46,001	45,962	46,129	46,214	45,309	45,672	-	-
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	12.47x	0.4x	7.22x	4.24%	644M
MIDEA GROUP CO., LTD.	13.52x	1.31x	10.51x	5.43%	99.62B
HAIER SMART HOME CO., LTD.	9.74x	0.49x	4.87x	5.89%	26.15B
SHARKNINJA, INC.	29.25x	3.23x	17.75x	1.09%	25.04B
LG ELECTRONICS INDIA LIMITED	51.37x	3.99x	34.98x	0.66%	12.22B
DE'LONGHI S.P.A.	16.06x	1.24x	7.28x	2.6%	6.71B
ZHEJIANG SUPOR CO., LTD.	15x	1.27x	11.14x	5.88%	4.66B
SEB S.A.	15.71x	0.65x	5.69x	4.87%	3.59B
BREVILLE GROUP LIMITED	28.25x	2.18x	13.52x	1.41%	3.05B
RINNAI CORPORATION	13.32x	0.62x	4.74x	3.07%	3.03B
Average	20.47x	1.54x	11.77x	3.51%	18.47B
Weighted average by Cap.	18.03x	1.61x	12.06x	4.38%