Valuation NOF Corporation OTC Markets

Stocks

Market Closed - OTC Markets 22:22:40 09/03/2026 +03			5-day change	1st Jan Change
17.86 ^USD	-5.75%		-.--%	-5.75%

08-05	NOF Corporation authorizes a Buyback Plan.	CI
08-05	NOF Corporation announces an Equity Buyback for 2,000,000 shares, representing 0.89% for ¥5,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	413,070	499,336	498,345	474,805	702,176	620,379	-	-
Change	-	20.88%	-0.2%	-4.72%	47.89%	-11.65%	-	-
Enterprise Value (EV) ¹	333,269	411,659	411,766	392,055	618,951	557,382	542,233	524,937
Change	-	23.52%	0.03%	-4.79%	57.87%	-9.95%	-2.72%	-3.19%
P/E	15.5x	14.8x	14.8x	13.1x	17.6x	15.2x	13.2x	12.5x
PBR	1.87x	2.08x	1.88x	1.69x	2.38x	2.03x	1.85x	1.74x
PEG	-	0.5x	9.51x	1.46x	1.2x	4.97x	0.9x	2.23x
Capitalization / Revenue	2.14x	2.29x	2.24x	1.99x	2.72x	2.02x	1.9x	2.01x
EV / Revenue	1.73x	1.89x	1.85x	1.65x	2.4x	1.82x	1.66x	1.7x
EV / EBITDA	8.03x	8.76x	8.39x	7.36x	8.9x	5.8x	4.6x	6.27x
EV / EBIT	9.36x	10.1x	9.77x	8.65x	13.1x	10.6x	9.01x	8.86x
EV / FCF	17.9x	18.2x	36.5x	37x	-	40.1x	23.8x	12.2x
FCF Yield	5.59%	5.5%	2.74%	2.7%	-	2.5%	4.21%	8.21%
Dividend per Share ²	30	36	38	45	61	67.75	72	77.5
Rate of return	1.79%	1.75%	1.82%	2.23%	1.97%	2.45%	2.61%	2.81%
EPS ²	107.9	139	141.2	153.9	176.3	181.7	209.6	221.4
Distribution rate	27.8%	25.9%	26.9%	29.2%	34.6%	37.3%	34.3%	35%
Net sales ¹	192,642	217,709	222,252	238,310	257,967	306,400	326,083	309,000
EBITDA ¹	41,504	46,983	49,081	53,273	69,527	96,150	117,975	83,700
EBIT ¹	35,595	40,624	42,142	45,308	47,411	52,500	60,150	59,250
Net income ¹	26,690	33,973	33,990	36,497	40,550	41,143	46,567	46,600
Net Debt ¹	-79,801	-87,677	-86,579	-82,750	-83,225	-62,998	-78,146	-95,442
Reference price ²	1,673.33	2,056.67	2,085.50	2,020.00	3,101.00	2,760.50	2,760.50	2,760.50
Nbr of stocks (in thousands)	246,855	242,789	238,957	235,052	226,435	224,734	-	-
Announcement Date	5/11/22 A	5/11/23 A	5/9/24 A	5/9/25 A	5/11/26 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.($)
AIR LIQUIDE	26.67x	4.21x	13.54x	2.15%	123B
NAN YA PLASTICS CORPORATION	14.76x	5.25x	34.45x	2.77%	49.93B
SABIC	-4758.29x	1.37x	9.66x	6.38%	39.65B
WANHUA CHEMICAL GROUP CO., LTD.	12.39x	1.2x	6.84x	2.47%	33.96B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.69x	3.13x	7.23x	4.59%	24.74B
LYONDELLBASELL INDUSTRIES N.V.	9.24x	0.88x	5.45x	4.33%	20.91B
RESONAC HOLDINGS CORPORATION	30.23x	2.65x	14.39x	0.39%	20.24B
SOLAR INDUSTRIES INDIA LIMITED	70.61x	12.73x	46.33x	0.07%	18.93B
ZANGGE MINING COMPANY LIMITED	16.35x	-	-	-	18.42B
Average	-507.59x	3.93x	17.23x	2.89%	38.86B
Weighted average by Cap.	-519.03x	3.82x	16.48x	2.88%