Valuation Nissui Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 20/08/2026 +03			5-day change	1st Jan Change
1,302.00 ^JPY	+1.32%		+2.97%	+13.81%

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	389,738	-	-
Change	-	-0.91%	76.58%	-5.98%	45.22%	-4.35%	-	-
Enterprise Value (EV) ¹	338,799	340,706	488,174	475,810	656,827	667,408	673,752	667,784
Change	-	0.56%	43.28%	-2.53%	38.04%	1.61%	0.95%	-0.89%
P/E	9.87x	7.96x	12.5x	11.1x	14.9x	13.2x	12.1x	9.36x
PBR	0.9x	0.78x	1.2x	1.01x	1.36x	1.18x	1.11x	1.03x
PEG	-	0.3x	1x	1.71x	1.4x	1.7x	1.31x	0.3x
Capitalization / Revenue	0.25x	0.22x	0.36x	0.32x	0.44x	0.39x	0.37x	0.36x
EV / Revenue	0.49x	0.44x	0.59x	0.54x	0.71x	0.67x	0.64x	0.62x
EV / EBITDA	7.2x	7.55x	9.3x	8.28x	9.72x	9.11x	8.44x	7.88x
EV / EBIT	12.5x	13.9x	16.5x	15x	16.2x	15.4x	14.8x	13.4x
EV / FCF	28.6x	-17.8x	29.1x	75.2x	73.3x	-22x	27.1x	23.3x
FCF Yield	3.5%	-5.63%	3.43%	1.33%	1.36%	-4.55%	3.69%	4.28%
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%	2.66%	2.99%	3.33%
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	1,285.00	1,285.00	1,285.00
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.($)
NISSUI CORPORATION	13.22x	0.67x	9.11x	2.66%	2.46B
MOWI ASA	33.12x	1.96x	9.19x	4.24%	11.2B
SALMAR ASA	19.29x	2.9x	10.14x	4.07%	7.44B
LEROY SEAFOOD	21.5x	1.01x	6.71x	6.25%	2.62B
AUSTEVOLL SEAFOOD ASA	14.34x	0.68x	4.57x	7.8%	1.8B
THAI UNION GROUP	11.17x	0.8x	9.15x	5.68%	1.52B
DONGWON INDUSTRIES CO., LTD.	8.37x	0.33x	3.83x	3.29%	1.17B
Average	17.29x	1.19x	7.53x	4.86%	4.03B
Weighted average by Cap.	23.25x	1.80x	8.68x	4.51%