Valuation Nipro Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 04/08/2026 +03			5-day change	1st Jan Change
1,591.50 ^JPY	-1.06%		-2.18%	+7.75%

07-30	Nipro Corporation Receives Fda 510(K) Clearance for Elisio-Hx Dialyzer and Introduces Hds to the United States	CI
07-29	Vat Holding AG agreed to acquire 100% stake in Atonarp Inc. from Nipro Corporation for CHF 110 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	167,011	166,195	199,874	221,565	253,125	264,420	-	-
Change	-	-0.49%	20.26%	10.85%	14.24%	4.46%	-	-
Enterprise Value (EV) ¹	636,521	672,257	730,303	745,971	796,341	773,546	753,777	728,442
Change	-	5.61%	8.63%	2.15%	6.75%	-2.86%	-2.56%	-3.36%
P/E	12.4x	36.3x	18x	43.3x	18.7x	17.3x	13.4x	9.96x
PBR	0.9x	0.81x	0.86x	0.88x	0.92x	0.93x	0.88x	0.83x
PEG	-	-0.6x	0x	-0.8x	0x	1.4x	0.5x	0.3x
Capitalization / Revenue	0.34x	0.3x	0.34x	0.34x	0.38x	0.38x	0.36x	0.35x
EV / Revenue	1.29x	1.23x	1.24x	1.16x	1.21x	1.1x	1.03x	0.96x
EV / EBITDA	9.09x	10.1x	8.99x	8.09x	7.86x	7.37x	6.59x	5.87x
EV / EBIT	26.7x	37.9x	32.7x	28x	21.2x	19.3x	16.4x	14x
EV / FCF	-62.3x	-11x	-24x	-218x	-48.4x	37.3x	44.2x	31.2x
FCF Yield	-1.61%	-9.12%	-4.17%	-0.46%	-2.06%	2.68%	2.26%	3.2%
Dividend per Share ²	27	22	25	25	29	36.25	45.5	56.25
Rate of return	2.64%	2.16%	2.04%	1.84%	1.87%	2.25%	2.83%	3.5%
EPS ²	82.5	28.05	68.12	31.36	82.8	92.77	120.4	161.5
Distribution rate	32.7%	78.4%	36.7%	79.7%	35%	39.1%	37.8%	34.8%
Net sales ¹	494,789	545,199	586,785	644,586	660,538	700,654	728,900	761,413
EBITDA ¹	70,046	66,472	81,207	92,246	101,361	105,023	114,303	124,083
EBIT ¹	23,882	17,729	22,335	26,598	37,624	39,981	46,073	52,136
Net income ¹	13,455	4,574	11,109	5,113	13,504	15,393	19,953	24,140
Net Debt ¹	469,510	506,062	530,429	524,406	543,216	509,126	489,357	464,022
Reference price ²	1,024.00	1,019.00	1,225.50	1,358.50	1,552.00	1,608.50	1,608.50	1,608.50
Nbr of stocks (in thousands)	163,097	163,097	163,096	163,096	163,096	164,389	-	-
Announcement Date	5/11/22 A	5/11/23 A	5/10/24 A	5/12/25 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NIPRO CORPORATION	17.34x	1.1x	7.37x	2.25%	1.69B
ABBOTT LABORATORIES	30.67x	4.17x	16.18x	2.41%	185B
MEDTRONIC PLC	19.64x	3.43x	12.05x	3.43%	111B
CENCORA, INC.	17.15x	0.19x	12.11x	0.77%	60B
HOYA CORPORATION	31.02x	7.71x	19.63x	1.28%	53.9B
BECTON, DICKINSON AND COMPANY	37.06x	3.28x	11.2x	2.31%	46.9B
MEDLINE INC.	38.8x	1.41x	12.38x	0.2%	34.22B
DEXCOM, INC.	35.2x	6.18x	19.4x	-.--%	32.95B
WEST PHARMACEUTICAL SERVICES, INC.	40.57x	7.11x	25.5x	0.26%	24.49B
STERIS PLC	25.62x	3.75x	13.16x	1.12%	22.67B
Average	29.31x	3.83x	14.90x	1.4%	57.31B
Weighted average by Cap.	28.61x	3.92x	15.08x	1.91%