Valuation Nipro Corporation

Stocks

Delayed Japan Exchange 06:05:13 31/08/2026 am IST			5-day change	1st Jan Change
1,520.50 ^JPY	-0.49%		-4.46%	+2.88%

31/07	Nipro Corporation Receives Fda 510(K) Clearance for Elisio-Hx Dialyzer and Introduces Hds to the United States	CI
29/07	Vat Holding AG agreed to acquire 100% stake in Atonarp Inc. from Nipro Corporation for CHF 110 million.	CI

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	2,53,976	-	-
Change	-	-0.49%	20.26%	10.85%	14.24%	0.34%	-	-
Enterprise Value (EV) ¹	6,36,521	6,72,257	7,30,303	7,45,971	7,96,341	7,54,886	7,43,186	7,17,736
Change	-	5.61%	8.63%	2.15%	6.75%	-5.21%	-1.55%	-3.42%
P/E	12.4x	36.3x	18x	43.3x	18.7x	15.4x	11.7x	9.51x
PBR	0.9x	0.81x	0.86x	0.88x	0.92x	0.89x	0.84x	0.79x
PEG	-	-0.6x	0x	-0.8x	0x	0.8x	0.4x	0.4x
Capitalization / Revenue	0.34x	0.3x	0.34x	0.34x	0.38x	0.36x	0.35x	0.33x
EV / Revenue	1.29x	1.23x	1.24x	1.16x	1.21x	1.08x	1.02x	0.94x
EV / EBITDA	9.09x	10.1x	8.99x	8.09x	7.86x	7.19x	6.5x	5.78x
EV / EBIT	26.7x	37.9x	32.7x	28x	21.2x	18.9x	16.1x	13.8x
EV / FCF	-62.3x	-11x	-24x	-218x	-48.4x	36.4x	43.6x	30.8x
FCF Yield	-1.61%	-9.12%	-4.17%	-0.46%	-2.06%	2.75%	2.29%	3.25%
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%	2.36%	2.95%	3.66%
EPS ²	82.5	28.05	68.12	31.36	82.8	99.29	131	160.7
Distribution rate	32.7%	78.4%	36.7%	79.7%	35%	36.3%	34.4%	34.9%
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	1,528.00	1,528.00	1,528.00
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

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.($)
NIPRO CORPORATION	15.39x	1.08x	7.19x	2.36%	158.76Cr
ABBOTT LABORATORIES	32.26x	4.34x	16.7x	2.29%	19TCr
MEDTRONIC PLC	20.54x	3.56x	12.55x	3.26%	12TCr
CENCORA, INC.	17.63x	0.2x	12.88x	0.74%	6.15TCr
BECTON, DICKINSON AND COMPANY	36.52x	3.5x	12x	2.07%	5.16TCr
HOYA CORPORATION	29.92x	7.37x	19.04x	1.34%	5.1TCr
DEXCOM, INC.	36.41x	6.41x	20.12x	-.--%	3.43TCr
MEDLINE INC.	46.31x	1.31x	12.01x	0.16%	3.1TCr
WEST PHARMACEUTICAL SERVICES, INC.	39.35x	6.89x	24.72x	0.27%	2.37TCr
TERUMO CORPORATION	19.61x	3.03x	11.04x	1.46%	2.34TCr
Average	29.39x	3.77x	14.82x	1.39%	5.89TCr
Weighted average by Cap.	29.30x	3.95x	15.29x	1.86%