|
Market Closed -
Japan Exchange
12:00:00 24/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,441.00 JPY | -0.14% |
|
-1.57% | -2.44% |
| 21/09 | Nipro Corporation(TSE:8086) dropped from FTSE All-World Index | CI |
| 31/07 | Nipro Corporation Receives Fda 510(K) Clearance for Elisio-Hx Dialyzer and Introduces Hds to the United States | CI |
Company Valuation: Nipro Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,67,011 | 1,66,195 | 1,99,874 | 2,21,565 | 2,53,125 | 2,39,515 | - | - |
| Change | - | -0.49% | 20.26% | 10.85% | 14.24% | -5.38% | - | - |
| Enterprise Value (EV) 1 | 6,36,521 | 6,72,257 | 7,30,303 | 7,45,971 | 7,96,341 | 7,40,426 | 7,28,725 | 7,03,275 |
| Change | - | 5.61% | 8.63% | 2.15% | 6.75% | -7.02% | -1.58% | -3.49% |
| P/E | 12.4x | 36.3x | 18x | 43.3x | 18.7x | 14.9x | 11.3x | 9.19x |
| PBR | 0.9x | 0.81x | 0.86x | 0.88x | 0.92x | 0.84x | 0.79x | 0.74x |
| PEG | - | -0.6x | 0x | -0.8x | 0x | 0.9x | 0.4x | 0.4x |
| Capitalization / Revenue | 0.34x | 0.3x | 0.34x | 0.34x | 0.38x | 0.34x | 0.33x | 0.31x |
| EV / Revenue | 1.29x | 1.23x | 1.24x | 1.16x | 1.21x | 1.06x | 1x | 0.92x |
| EV / EBITDA | 9.09x | 10.1x | 8.99x | 8.09x | 7.86x | 7.05x | 6.38x | 5.67x |
| EV / EBIT | 26.7x | 37.9x | 32.7x | 28x | 21.2x | 18.5x | 15.8x | 13.5x |
| EV / FCF | -62.3x | -11x | -24x | -218x | -48.4x | 35.7x | 42.8x | 30.2x |
| FCF Yield | -1.61% | -9.12% | -4.17% | -0.46% | -2.06% | 2.8% | 2.34% | 3.31% |
| Dividend per Share 2 | 27 | 22 | 25 | 25 | 29 | 36 | 45 | 56 |
| Rate of return | 2.64% | 2.16% | 2.04% | 1.84% | 1.87% | 2.5% | 3.12% | 3.89% |
| EPS 2 | 82.5 | 28.05 | 68.12 | 31.36 | 82.8 | 96.9 | 128 | 156.9 |
| Distribution rate | 32.7% | 78.4% | 36.7% | 79.7% | 35% | 37.2% | 35.2% | 35.7% |
| Net sales 1 | 4,94,789 | 5,45,199 | 5,86,785 | 6,44,586 | 6,60,538 | 7,01,066 | 7,28,812 | 7,60,969 |
| EBITDA 1 | 70,046 | 66,472 | 81,207 | 92,246 | 1,01,361 | 1,05,023 | 1,14,303 | 1,24,083 |
| EBIT 1 | 23,882 | 17,729 | 22,335 | 26,598 | 37,624 | 39,981 | 46,073 | 52,136 |
| Net income 1 | 13,455 | 4,574 | 11,109 | 5,113 | 13,504 | 15,393 | 19,953 | 24,140 |
| Net Debt 1 | 4,69,510 | 5,06,062 | 5,30,429 | 5,24,406 | 5,43,216 | 5,00,910 | 4,89,210 | 4,63,760 |
| Reference price 2 | 1,024.00 | 1,019.00 | 1,225.50 | 1,358.50 | 1,552.00 | 1,441.00 | 1,441.00 | 1,441.00 |
| Nbr of stocks (in thousands) | 1,63,097 | 1,63,097 | 1,63,096 | 1,63,096 | 1,63,096 | 1,66,215 | - | - |
| Announcement Date | 11/05/22 | 11/05/23 | 10/05/24 | 12/05/25 | 12/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.89x | 1.06x | 7.05x | 2.49% | 151.47Cr | |
| 29.32x | 4.04x | 15.63x | 2.48% | 18TCr | |
| 18.89x | 3.46x | 12.38x | 3.15% | 11TCr | |
| 17.1x | 0.2x | 12.53x | 0.76% | 5.96TCr | |
| 35.17x | 3.41x | 11.66x | 2.15% | 4.97TCr | |
| 27.56x | 6.78x | 17.54x | 1.45% | 4.78TCr | |
| 35.17x | 6.18x | 19.42x | -.--% | 3.31TCr | |
| 44.28x | 1.29x | 11.93x | 0.21% | 3.01TCr | |
| 43.83x | 7.69x | 27.59x | 0.24% | 2.65TCr | |
| 52.43x | 7.04x | 22.63x | 0.4% | 2.28TCr | |
| Average | 31.87x | 4.12x | 15.84x | 1.34% | 5.64TCr | |
| Weighted average by Cap. | 29.00x | 3.96x | 15.30x | 1.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 8086 Stock
- Valuation Nipro Corporation
Select your edition
All financial news and data tailored to specific country editions
