Valuation Noritz Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
2,234.00 ^JPY	-0.58%		+1.27%	+11.98%

05-27	Nippon Active Value Fund and related shareholders raise stake in Noritz to 9.60% from 8.58%, filing shows	RE
04-01	Tranche Update on Noritz Corporation's Equity Buyback Plan announced on February 10, 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	102,050	-	-
Change	-	-14.02%	5.02%	10.46%	17.4%	12.9%	-	-
Enterprise Value (EV) ¹	34,504	32,229	46,091	51,760	71,100	82,686	79,476	76,874
Change	-	-6.59%	43.01%	12.3%	37.36%	16.3%	-3.88%	-3.27%
P/E Ratio	14.1x	13.8x	80.2x	17.6x	27.1x	12.8x	22.9x	30.5x
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	0.49x	0.49x	0.48x
EV / Revenue	0.19x	0.15x	0.23x	0.26x	0.35x	0.4x	0.38x	0.37x
EV / EBITDA	4x	2.34x	4.09x	5.18x	5.89x	7.45x	6.79x	6.3x
EV / EBIT	13.8x	4.68x	12x	21.6x	16.5x	23x	19.9x	17.9x
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%	4.21%	3.58%	3.58%
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	2,234.00	2,234.00	2,234.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NORITZ CORPORATION	12.92x	0.4x	7.5x	4.18%	640M
MIDEA GROUP CO., LTD.	13.9x	1.24x	10.72x	5.19%	94.26B
HAIER SMART HOME CO., LTD.	9.76x	0.51x	5.2x	5.74%	27.49B
SHARKNINJA, INC.	23.81x	2.58x	14.27x	1.31%	19.19B
LG ELECTRONICS INDIA LIMITED	56.73x	4.01x	39.65x	-	10.78B
DE'LONGHI S.P.A.	15.41x	1.13x	6.98x	2.85%	6.28B
ZHEJIANG SUPOR CO., LTD.	15.08x	1.35x	11.38x	6.26%	4.95B
SEB S.A.	14.74x	0.62x	5.38x	5.2%	3.36B
BREVILLE GROUP LIMITED	31.74x	2.39x	15.59x	1.28%	3.03B
RINNAI CORPORATION	14.21x	0.67x	4.86x	2.81%	3.04B
Average	20.83x	1.49x	12.15x	3.87%	17.3B
Weighted average by Cap.	17.43x	1.44x	11.79x	4.64%