Valuation NGK Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 22:56:40 03/08/2026 +03			Pre-market 08:11:02
30.00 ^EUR	+2.74%		30.40	+1.33%

07-30	NGK's Attributable Income Up 64% in Q2	MT
07-30	NGK Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	546,259	536,587	607,763	537,966	1,143,525	1,556,504	-	-
Change	-	-1.77%	13.26%	-11.48%	112.56%	36.11%	-	-
Enterprise Value (EV) ¹	612,967	575,236	624,387	526,338	1,065,239	1,429,071	1,368,310	1,304,281
Change	-	-6.16%	8.54%	-15.7%	102.39%	34.16%	-4.25%	-4.68%
P/E	7.74x	9.87x	15.3x	9.87x	19.3x	18.2x	17x	15.6x
PBR	0.94x	0.84x	0.87x	0.75x	1.41x	1.87x	1.76x	1.64x
PEG	-	-0.5x	-0.6x	0.3x	1.8x	0.4x	2.41x	1.75x
Capitalization / Revenue	1.07x	0.96x	1.05x	0.87x	1.71x	2.16x	2.04x	1.95x
EV / Revenue	1.2x	1.03x	1.08x	0.85x	1.59x	1.98x	1.8x	1.63x
EV / EBITDA	4.62x	4.77x	5.07x	3.8x	6.99x	8.07x	7.29x	6.45x
EV / EBIT	7.34x	8.62x	9.4x	6.48x	11.2x	12.5x	11x	9.7x
EV / FCF	12.6x	12.5x	12x	11x	17.5x	22.4x	23x	19.4x
FCF Yield	7.92%	7.99%	8.31%	9.09%	5.71%	4.46%	4.34%	5.15%
Dividend per Share ²	63	66	50	60	80	106.2	109.1	116.2
Rate of return	3.59%	3.77%	2.45%	3.27%	2.01%	1.92%	1.97%	2.1%
EPS ²	226.6	177.5	133.6	186	206.3	304.2	325.7	354.7
Distribution rate	27.8%	37.2%	37.4%	32.3%	38.8%	34.9%	33.5%	32.7%
Net sales ¹	510,439	559,240	578,913	619,513	670,125	721,429	762,014	797,900
EBITDA ¹	132,797	120,490	123,203	138,494	152,484	177,167	187,680	202,250
EBIT ¹	83,527	66,761	66,397	81,241	94,997	113,900	124,043	134,467
Net income ¹	70,851	55,048	40,562	54,933	59,936	86,921	92,611	99,950
Net Debt ¹	66,708	38,649	16,624	-11,628	-78,286	-127,433	-188,194	-252,223
Reference price ²	1,753.00	1,752.00	2,040.00	1,835.50	3,977.00	5,532.00	5,532.00	5,532.00
Nbr of stocks (in thousands)	311,614	306,271	297,923	293,090	287,534	281,364	-	-
Announcement Date	4/28/22 A	4/28/23 A	4/26/24 A	4/28/25 A	4/30/26 A	-	-	-

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.($)
PARKER-HANNIFIN CORPORATION	35.87x	6.15x	22.84x	0.75%	126B
FANUC CORPORATION	32.85x	6.16x	21.34x	1.87%	36.39B
INGERSOLL RAND INC.	33.57x	4.38x	16.45x	0.1%	34.06B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.67x	1.79x	13.17x	2.24%	31.18B
SMC CORPORATION	24.33x	3.8x	12.77x	1.5%	28.46B
DOVER CORPORATION	22.6x	3.28x	14.14x	1.04%	27.71B
XYLEM INC.	25.73x	3.11x	13.38x	1.46%	27.8B
ALFA LAVAL AB	26.24x	3.3x	16.12x	1.73%	24.49B
Average	27.86x	4.00x	16.28x	1.33%	41.98B
Weighted average by Cap.	30.38x	4.67x	18.29x	1.16%