Valuation NICHIDEN Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 30/10/2026 +03			5-day change	1st Jan Change
3,070.00 ^JPY	+0.33%		-1.76%	+20.39%

08-20	Tranche Update on NICHIDEN Corporation's Equity Buyback Plan announced on May 8, 2026.	CI
08-18	NICHIDEN Corporation's Equity Buyback announced on May 8, 2026, has closed with 600,000 shares, representing 2.03% for ¥1,722.73 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	68,774	67,737	59,761	80,751	85,385	70,685
Change	-	-1.51%	-11.78%	35.12%	5.74%	-17.22%
Enterprise Value (EV) ¹	48,645	45,938	41,222	60,703	68,339	52,114
Change	-	-5.56%	-10.27%	47.26%	12.58%	-23.74%
P/E	24.2x	16x	12x	17.5x	17.6x	13.8x
PBR	0.86x	0.81x	0.69x	0.92x	0.99x	0.77x
PEG	-	0.3x	0.7x	-4.32x	2.13x	2.56x
Capitalization / Revenue	0.67x	0.55x	0.45x	0.64x	0.63x	0.5x
EV / Revenue	0.47x	0.37x	0.31x	0.48x	0.51x	0.37x
EV / EBITDA	9.55x	6.51x	5.22x	8.57x	8.21x	6.43x
EV / EBIT	12.3x	8.35x	6.56x	10.4x	10x	7.87x
EV / FCF	30.5x	-39.8x	-52.2x	17.9x	115x	125x
FCF Yield	3.28%	-2.51%	-1.92%	5.59%	0.87%	0.8%
Dividend per Share ²	40	55	65	65	65	70
Rate of return	1.83%	2.55%	3.42%	2.45%	2.25%	2.93%
EPS ²	90.47	135.2	158.2	151.8	164.3	173.2
Distribution rate	44.2%	40.7%	41.1%	42.8%	39.6%	40.4%
Net sales ¹	102,751	123,964	131,609	126,912	134,771	141,033
EBITDA ¹	5,094	7,054	7,891	7,080	8,323	8,108
EBIT ¹	3,944	5,503	6,287	5,810	6,825	6,623
Net income ¹	2,841	4,245	4,967	4,674	4,892	5,114
Net Debt ¹	-20,129	-21,799	-18,539	-20,048	-17,046	-18,571
Reference price ²	2,190.00	2,157.00	1,903.00	2,656.00	2,892.00	2,393.00
Nbr of stocks (in thousands)	31,403	31,403	31,403	30,403	29,525	29,538
Announcement Date	6/28/21 A	6/27/22 A	6/26/23 A	6/24/24 A	6/18/25 A	6/16/26 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.($)
NICHIDEN CORPORATION	-	-	-	-	564M
PARKER-HANNIFIN CORPORATION	29.06x	5.19x	18.95x	0.9%	113B
ATLAS COPCO AB	30.41x	4.77x	18.18x	1.76%	87.62B
W.W. GRAINGER, INC.	29.24x	3.34x	19.29x	0.71%	64.02B
FASTENAL COMPANY	40.79x	6.38x	28.11x	1.88%	59.56B
KEYSIGHT TECHNOLOGIES, INC.	35.99x	7.28x	21.32x	-.--%	52.3B
FANUC CORPORATION	23.73x	4.55x	15.65x	2.52%	33.49B
INGERSOLL RAND INC.	32.94x	4.16x	15.69x	0.1%	30.74B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.34x	1.83x	13.16x	2.2%	31.05B
DOVER CORPORATION	22.87x	3.31x	14.25x	1.02%	27.63B
Average	29.60x	4.53x	18.29x	1.23%	50.05B
Weighted average by Cap.	30.50x	4.82x	19.16x	1.2%