Valuation Nissui Corporation OTC Markets

Stocks

Market Closed - OTC Markets 21:29:19 12/03/2026 +03			5-day change	1st Jan Change
86.80 ^USD	-5.50%		-.--%	+15.39%

08-06	Nissui Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	Nissui Corporation Provides Dividend Guidance for the Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	170,558	169,000	298,429	280,581	407,447	397,321	-	-
Change	-	-0.91%	76.58%	-5.98%	45.22%	-2.49%	-	-
Enterprise Value (EV) ¹	338,799	340,706	488,174	475,810	656,827	674,990	681,335	675,367
Change	-	0.56%	43.28%	-2.53%	38.04%	2.77%	0.94%	-0.88%
P/E	9.87x	7.96x	12.5x	11.1x	14.9x	13.5x	12.3x	9.54x
PBR	0.9x	0.78x	1.2x	1.01x	1.36x	1.21x	1.13x	1.05x
PEG	-	0.3x	1x	1.71x	1.4x	1.73x	1.34x	0.3x
Capitalization / Revenue	0.25x	0.22x	0.36x	0.32x	0.44x	0.4x	0.38x	0.37x
EV / Revenue	0.49x	0.44x	0.59x	0.54x	0.71x	0.67x	0.65x	0.63x
EV / EBITDA	7.2x	7.55x	9.3x	8.28x	9.72x	9.21x	8.54x	7.97x
EV / EBIT	12.5x	13.9x	16.5x	15x	16.2x	15.6x	14.9x	13.6x
EV / FCF	28.6x	-17.8x	29.1x	75.2x	73.3x	-22.2x	27.4x	23.6x
FCF Yield	3.5%	-5.63%	3.43%	1.33%	1.36%	-4.5%	3.65%	4.23%
Dividend per Share ²	14	18	24	28	32	34.2	38.4	42.75
Rate of return	2.55%	3.31%	2.5%	3.1%	2.38%	2.61%	2.93%	3.26%
EPS ²	55.51	68.22	76.67	81.66	90.17	97.19	106.1	137.3
Distribution rate	25.2%	26.4%	31.3%	34.3%	35.5%	35.2%	36.2%	31.1%
Net sales ¹	693,682	768,181	831,375	886,126	931,265	1,002,217	1,046,733	1,079,200
EBITDA ¹	47,042	45,100	52,497	57,482	67,586	73,300	79,800	84,775
EBIT ¹	27,076	24,488	29,663	31,779	40,430	43,375	45,617	49,780
Net income ¹	17,275	21,233	23,850	25,381	27,517	29,667	32,367	35,080
Net Debt ¹	168,241	171,706	189,745	195,229	249,380	277,669	284,014	278,046
Reference price ²	548.00	543.00	960.10	902.70	1,343.50	1,310.00	1,310.00	1,310.00
Nbr of stocks (in thousands)	311,238	311,235	310,831	310,824	303,273	303,298	-	-
Announcement Date	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MOWI ASA	16.09x	1.93x	9.03x	4%	11.28B
SALMAR ASA	19.01x	2.92x	10.05x	4.17%	7.47B
LEROY SEAFOOD	14.57x	0.97x	6.54x	6.21%	2.67B
NISSUI CORPORATION	13.48x	0.67x	9.21x	2.61%	2.5B
AUSTEVOLL SEAFOOD ASA	8.63x	0.66x	3.88x	7.47%	1.86B
THAI UNION GROUP	10.91x	0.79x	9.05x	5.82%	1.48B
DONGWON INDUSTRIES CO., LTD.	8.54x	0.34x	3.86x	3.23%	1.17B
Average	13.03x	1.18x	7.38x	4.79%	4.06B
Weighted average by Cap.	15.42x	1.78x	8.53x	4.42%