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.($)
- - - - 68.35L
21.86x3.6x12.56x3.04% 21TCr
22.46x4.73x11.6x0.74% 19TCr
-602.19x42.83x175.97x-.--% 12TCr
-134.17x18.64x102.49x-.--% 12TCr
14.77x1.61x8.44x3.25% 12TCr
13.47x2.43x9.22x6.1% 7.81TCr
19.46x5.19x12.74x2.88% 5.82TCr
-17.53x7.42x12.62x-.--% 4.94TCr
22.77x1.89x11.94x1.37% 4.48TCr
Average -71.01x 9.81x 39.73x 1.93% 9.96TCr
Weighted average by Cap. -78.25x 10.40x 42.84x 1.88%

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.