Valuation Nichidai Corporation

Stocks

Market Closed - Japan Exchange 09:24:35 01/10/2026 +03			5-day change	1st Jan Change
353.00 ^JPY	+0.28%		+1.73%	+4.75%

01-29	Sansera Engineering Limited Announces Strategic Joint Venture with Nichidai Corporation to Manufacture Advanced Automotive Components	CI
13/06/25	Tranche Update on Nichidai Corporation's Equity Buyback Plan announced on May 21, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,299	3,675	3,349	3,349	3,322	3,116
Change	-	-14.53%	-8.87%	-0%	-0.81%	-6.2%
Enterprise Value (EV) ¹	2,280	1,676	1,454	2,074	2,305	2,351
Change	-	-26.51%	-13.24%	42.64%	11.13%	2%
P/E	-25.3x	-5.94x	-6.92x	76.1x	59.3x	-4.13x
PBR	0.39x	0.35x	0.33x	0.32x	0.3x	0.29x
PEG	-	-0x	0.3x	-1x	2.2x	0x
Capitalization / Revenue	0.4x	0.3x	0.31x	0.3x	0.29x	0.28x
EV / Revenue	0.21x	0.14x	0.13x	0.18x	0.2x	0.21x
EV / EBITDA	5.43x	1.67x	3.36x	4.02x	2.99x	9.29x
EV / EBIT	-6.73x	7.72x	-7.2x	-48.2x	15.1x	-5.75x
EV / FCF	20.4x	-79.8x	-8.45x	42x	-5.34x	161x
FCF Yield	4.9%	-1.25%	-11.8%	2.38%	-18.7%	0.62%
Dividend per Share ²	4	8	6	6	6	4
Rate of return	0.84%	1.97%	1.62%	1.62%	1.63%	1.16%
EPS ²	-18.78	-68.39	-53.47	4.861	6.187	-83.48
Distribution rate	-21.3%	-11.7%	-11.2%	123%	97%	-4.79%
Net sales ¹	10,823	12,301	10,847	11,323	11,602	10,992
EBITDA ¹	420	1,001	433	516	771	253
EBIT ¹	-339	217	-202	-43	153	-409
Net income ¹	-170	-619	-484	44	56	-754
Net Debt ¹	-2,019	-1,999	-1,895	-1,275	-1,017	-765
Reference price ²	475.00	406.00	370.00	370.00	367.00	345.00
Nbr of stocks (in thousands)	9,051	9,051	9,051	9,051	9,051	9,031
Announcement Date	6/24/21 A	6/24/22 A	6/26/23 A	6/26/24 A	6/23/25 A	6/24/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NICHIDAI CORPORATION	-	-	-	-	20.23M
PARKER-HANNIFIN CORPORATION	30.61x	5.34x	19.37x	0.84%	120B
ATLAS COPCO AB	34.36x	5.4x	20.49x	1.56%	96.45B
KEYSIGHT TECHNOLOGIES, INC.	42.65x	8.64x	25.3x	-.--%	61.98B
W.W. GRAINGER, INC.	26.86x	3.07x	17.77x	0.78%	58.68B
FASTENAL COMPANY	39.24x	6.1x	26.94x	1.98%	56.84B
FANUC CORPORATION	26.91x	4.95x	17.32x	2.23%	35.29B
INGERSOLL RAND INC.	29.71x	3.96x	14.96x	0.11%	29.14B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.65x	1.76x	12.72x	2.27%	30.04B
SMC CORPORATION	20.66x	3.57x	11.42x	1.48%	28.85B
Average	30.18x	4.76x	18.48x	1.25%	51.78B
Weighted average by Cap.	31.84x	5.16x	19.72x	1.16%