Valuation Nichirei Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 28/10/2026 +03			5-day change	1st Jan Change
2,114.50 ^JPY	-2.65%		-1.63%	+13.32%

09-10	Oasis Management Engages in Discussions with Nichirei Corporation	CI
08-26	Japanese shares edge higher before Nvidia results, US price data	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2026	2027	2028	2029
Market Cap ¹	306,757	344,486	529,154	493,593	530,038	-	-
Change	-	12.3%	53.61%	-	7.38%	-	-
Enterprise Value (EV) ¹	388,058	431,220	595,827	555,239	643,018	639,133	629,838
Change	-	11.12%	38.17%	-	15.81%	-0.6%	-1.45%
P/E	13.4x	16.1x	21.6x	18.1x	16.2x	15.1x	13.9x
PBR	1.45x	1.53x	2.09x	1.72x	1.67x	1.57x	1.52x
PEG	-	-2.97x	1.5x	-	0.8x	2.04x	1.69x
Capitalization / Revenue	0.51x	0.52x	0.78x	0.69x	0.68x	0.66x	0.64x
EV / Revenue	0.64x	0.65x	0.88x	0.78x	0.83x	0.79x	0.77x
EV / EBITDA	7.39x	7.82x	9.75x	9.09x	9.02x	8.5x	-
EV / EBIT	12.4x	13.1x	16.1x	14.2x	13.9x	12.8x	11.6x
EV / FCF	44.9x	39.1x	19.3x	66.5x	27.2x	25.2x	24.1x
FCF Yield	2.23%	2.56%	5.18%	1.5%	3.68%	3.96%	4.14%
Dividend per Share ²	25	26	37	47	53	55	56
Rate of return	2.11%	1.94%	1.79%	2.39%	2.51%	2.6%	2.65%
EPS ²	88.36	83.57	95.9	109.1	130.8	140.5	152
Distribution rate	28.3%	31.1%	38.6%	43.1%	40.5%	39.2%	36.8%
Net sales ¹	602,696	662,204	680,091	716,144	774,313	804,757	822,250
EBITDA ¹	52,499	55,133	61,130	61,086	71,296	75,154	-
EBIT ¹	31,410	32,935	36,911	38,999	46,258	49,753	54,250
Net income ¹	23,382	21,568	24,495	27,332	32,540	34,808	36,650
Net Debt ¹	81,301	86,734	66,673	61,646	112,980	109,095	99,800
Reference price ²	1,184.50	1,342.00	2,071.50	1,969.50	2,114.50	2,114.50	2,114.50
Nbr of stocks (in thousands)	258,976	256,696	255,445	250,618	250,668	-	-
Announcement Date	5/10/22 A	5/9/23 A	5/14/24 A	5/12/26 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.($)
NICHIREI CORPORATION	16.61x	0.85x	9.22x	2.44%	3.45B
NESTLÉ S.A.	21.75x	2.94x	14.46x	3.77%	258B
MONDELEZ INTERNATIONAL, INC.	19.4x	2.49x	14.84x	3.3%	79.58B
DANONE	16.55x	1.72x	9.76x	3.79%	44.17B
ARCHER-DANIELS-MIDLAND COMPANY	14.46x	0.52x	9.3x	2.67%	37.69B
THE HERSHEY COMPANY	19.94x	3.05x	12.39x	3.51%	33.05B
AJINOMOTO CO., INC.	34.98x	3.03x	17.65x	1.06%	30.9B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.02x	5.48x	17.46x	3.22%	29.65B
KRAFT HEINZ	-8.48x	1.85x	9.24x	6.67%	28.53B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18x	1.72x	12.18x	4.74%	27.4B
Average	17.92x	2.36x	12.65x	3.52%	57.28B
Weighted average by Cap.	19.66x	2.64x	13.62x	3.63%