Valuation NS Solutions Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-10 EDT			5-day change	1st Jan Change
3,828.00 ^JPY	+0.82%		-3.28%	-13.43%

07-30	NS Solutions Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Full Year Ending March 31, 2027	CI
06-23	Declaration of Voting Results by NS Solutions	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	336,721	323,896	451,973	701,523	670,078	700,453	-	-
Change	-	-3.81%	39.54%	55.21%	-4.48%	4.53%	-	-
Enterprise Value (EV) ¹	243,592	247,602	382,789	537,866	586,429	634,653	599,181	583,441
Change	-	1.65%	54.6%	40.51%	9.03%	8.22%	-5.59%	-2.63%
P/E	16.9x	14.7x	18.6x	25.9x	21.7x	21.4x	19.8x	18x
PBR	1.71x	1.62x	1.91x	2.69x	2.4x	2.37x	2.24x	2.11x
PEG	-	1.5x	1.8x	2.2x	1.6x	3.43x	2.43x	1.87x
Capitalization / Revenue	1.25x	1.11x	1.46x	2.07x	1.76x	1.68x	1.62x	1.53x
EV / Revenue	0.9x	0.85x	1.23x	1.59x	1.54x	1.52x	1.38x	1.28x
EV / EBITDA	6.8x	5.58x	8.14x	10.6x	10.1x	10.1x	9.17x	8.36x
EV / EBIT	8.17x	7.8x	10.9x	14x	13.3x	13.1x	11.5x	10.2x
EV / FCF	10.2x	12.1x	21.8x	5.01x	-9.34x	26.4x	15x	15.4x
FCF Yield	9.76%	8.24%	4.59%	20%	-10.7%	3.78%	6.66%	6.48%
Dividend per Share ²	33	37.5	42.5	74	85	89.22	96.44	105.9
Rate of return	1.79%	2.12%	1.72%	1.93%	2.32%	2.33%	2.52%	2.77%
EPS ²	109.2	120.2	132.5	147.8	168.5	179	193.6	212.2
Distribution rate	30.2%	31.2%	32.1%	50.1%	50.4%	49.8%	49.8%	49.9%
Net sales ¹	270,332	291,688	310,632	338,301	381,340	418,056	433,333	456,986
EBITDA ¹	35,803	44,358	47,051	50,631	58,131	62,917	65,352	69,798
EBIT ¹	29,815	31,738	35,001	38,497	44,242	48,548	52,313	57,387
Net income ¹	19,977	22,000	24,241	27,049	30,832	32,753	35,419	38,823
Net Debt ¹	-93,129	-76,294	-69,184	-163,657	-83,649	-65,800	-101,272	-117,012
Reference price ²	1,840.00	1,770.00	2,470.00	3,834.00	3,662.00	3,828.00	3,828.00	3,828.00
Nbr of stocks (in thousands)	183,000	182,992	182,985	182,974	182,981	182,981	-	-
Announcement Date	4/28/22	4/28/23	4/26/24	4/28/25	4/27/26	-	-	-

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.($)
NS SOLUTIONS CORPORATION	21.21x	1.5x	10x	2.35%	4.52B
VERISK ANALYTICS, INC.	24.74x	8.41x	14.91x	1.12%	23.17B
SS&C TECHNOLOGIES HOLDINGS, INC.	19.81x	3.7x	9.3x	1.39%	18.62B
SAMSUNG SDS CO., LTD.	24.21x	0.75x	7.4x	1.48%	12.96B
OTSUKA CORPORATION	19.84x	0.75x	10.02x	2.96%	8.64B
REPLY S.P.A.	14.91x	1.33x	7.38x	1.35%	4.8B
POSCO DX COMPANY LTD.	79.35x	3.06x	53.81x	0.59%	2.48B
CHINA TRANSINFO TECHNOLOGY CO., LTD	38.89x	0.98x	17.05x	0.54%	1.77B
SYSTEX CORPORATION	17.94x	-	-	-	1.62B
FUTURE CORPORATION	17.44x	-	-	1.98%	1.4B
Average	27.83x	2.56x	16.23x	1.53%	8B
Weighted average by Cap.	23.93x	3.93x	12.28x	1.52%