Company Valuation: Nihon Office Automation Research Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 810.5 1,349
Change - 66.41%
Enterprise Value (EV) 1 461.5 930.8
Change - 101.68%
P/E 5.58x 7.34x
PBR 0.61x 1.02x
PEG - 0.3x
Capitalization / Revenue 0.27x 0.45x
EV / Revenue 0.16x 0.31x
EV / EBITDA 3.69x 5.82x
EV / EBIT 3.91x 6.04x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 - -
Rate of return - -
EPS 2 106.1 134.3
Distribution rate - -
Net sales 1 2,950 2,990
EBITDA 1 125 160
EBIT 1 118 154
Net income 1 73 108
Net Debt 1 -349 -418
Reference price 2 592.50 986.00
Nbr of stocks (in thousands) 1,368 1,368
Announcement Date 28/03/25 25/03/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 68.34L
22.71x3.68x12.85x2.95% 22TCr
-115.72x18.42x106.35x-.--% 11TCr
12.6x1.39x7.3x3.8% 10TCr
14.98x2.74x10.33x5.49% 8.75TCr
19.34x5.12x12.57x2.95% 5.85TCr
14.93x2.18x9.23x5.22% 4.83TCr
21.18x1.62x10.23x0.9% 3.98TCr
20.65x1.69x10.44x1.42% 3.99TCr
18.05x2.31x10.98x4.79% 3.75TCr
Average 3.19x 4.35x 21.14x 3.06% 7.46TCr
Weighted average by Cap. -2.05x 5.24x 25.51x 2.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 5241 Stock
  4. Valuation Nihon Office Automation Research Co., Ltd.