Valuation Nissui Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 21:29:19 12/03/2026 +03			5-day change	1st Jan Change
86.80 ^USD	-3.29%		-.--%	+15.39%

05-20	Nissui Corporation Declares Dividend for the Year-End Period of the Fiscal Year Ended March 31, 2026, Payable on June 8, 2026	CI
05-14	Japan's Nikkei falls from record as inflation, interest rate concerns mount	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	165,526	170,558	169,000	298,429	280,581	381,516	-	-
Change	-	3.04%	-0.91%	76.58%	-5.98%	35.97%	-	-
Enterprise Value (EV) ¹	338,751	338,799	340,706	488,174	475,810	603,350	659,185	665,530
Change	-	0.01%	0.56%	43.28%	-2.53%	26.8%	9.25%	0.96%
P/E	11.5x	9.87x	7.96x	12.5x	11.1x	14.9x	13x	11.9x
PBR	0.98x	0.9x	0.78x	1.2x	1.01x	1.36x	1.16x	1.09x
PEG	-	0.5x	0.3x	1x	1.71x	1.4x	1.45x	1.33x
Capitalization / Revenue	0.25x	0.25x	0.22x	0.36x	0.32x	0.44x	0.38x	0.37x
EV / Revenue	0.52x	0.49x	0.44x	0.59x	0.54x	0.65x	0.66x	0.64x
EV / EBITDA	8.93x	7.2x	7.55x	9.3x	8.28x	9.4x	9.14x	8.4x
EV / EBIT	18.7x	12.5x	13.9x	16.5x	15x	16x	15.5x	14.7x
EV / FCF	12.1x	28.6x	-17.8x	29.1x	75.2x	-56.1x	-49.6x	26.5x
FCF Yield	8.23%	3.5%	-5.63%	3.43%	1.33%	2.2%	-2.02%	3.77%
Dividend per Share ²	9.5	14	18	24	28	32	34.2	38.4
Rate of return	1.79%	2.55%	3.31%	2.5%	3.1%	2.38%	2.72%	3.05%
EPS ²	46.45	55.51	68.22	76.67	81.66	90.17	96.69	105.3
Distribution rate	20.5%	25.2%	26.4%	31.3%	34.3%	35.5%	35.4%	36.5%
Net sales ¹	656,491	693,682	768,181	831,375	886,126	931,265	997,217	1,040,067
EBITDA ¹	37,950	47,042	45,100	52,497	57,482	67,586	72,125	79,250
EBIT ¹	18,079	27,076	24,488	29,663	31,779	40,430	42,440	45,250
Net income ¹	14,452	17,275	21,233	23,850	25,381	27,517	29,517	32,117
Net Debt ¹	173,225	168,241	171,706	189,745	195,229	221,834	277,669	284,014
Reference price ²	532.00	548.00	543.00	960.10	902.70	1,258.00	1,258.00	1,258.00
Nbr of stocks (in thousands)	311,139	311,238	311,235	310,831	310,824	303,272	-	-
Announcement Date	5/13/21 A	5/12/22 A	5/12/23 A	5/14/24 A	5/14/25 A	5/14/26 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.($)
MOWI ASA	14.03x	1.79x	8.39x	4.4%	10.7B
SALMAR ASA	18.52x	2.95x	9.75x	4.27%	7.68B
LEROY SEAFOOD	12.78x	0.91x	5.79x	6.52%	2.59B
AUSTEVOLL SEAFOOD ASA	8.6x	0.63x	3.57x	7.77%	1.78B
THAI UNION GROUP	10.24x	0.76x	8.63x	5.9%	1.36B
DONGWON INDUSTRIES CO., LTD.	7.72x	0.32x	3.79x	3.53%	990M
Average	11.98x	1.23x	6.66x	5.4%	4.18B
Weighted average by Cap.	14.44x	1.86x	8.03x	4.86%