Valuation Nishikawa Rubber Co., Ltd.

Stocks

Market Closed - Japan Exchange 12:00:00 28/10/2026 pm IST			5-day change	1st Jan Change
3,540.00 ^JPY	-2.48%		-0.98%	+10.11%

09/01	DaikyoNishikawa Corporation's Equity Buyback announced on January 7, 2026, has closed with 2,505,200 shares, representing 3.67% for ¥2,034.22 million.	CI
09/01	Tranche Update on DaikyoNishikawa Corporation's Equity Buyback Plan announced on January 7, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	29,500	26,475	21,903	40,133	94,637	1,27,980
Change	-	-10.26%	-17.27%	83.23%	135.81%	35.23%
Enterprise Value (EV) ¹	11,121	8,586	4,994	13,385	63,144	99,635
Change	-	-22.8%	-41.84%	168.03%	371.75%	57.79%
P/E	10.9x	12.6x	18.8x	7.96x	23.9x	12x
PBR	0.44x	0.39x	0.3x	0.47x	1.08x	1.46x
PEG	-	-0.6x	-0.4x	0x	-1.1x	0x
Capitalization / Revenue	0.37x	0.31x	0.22x	0.34x	0.78x	1.05x
EV / Revenue	0.14x	0.1x	0.05x	0.11x	0.52x	0.82x
EV / EBITDA	1.05x	1.03x	0.83x	1.06x	4.71x	6.64x
EV / EBIT	2.35x	3.47x	-47.6x	2.04x	8.62x	11x
EV / FCF	4.29x	-28.6x	-9.91x	1.37x	13.1x	16.5x
FCF Yield	23.3%	-3.5%	-10.1%	72.8%	7.65%	6.07%
Dividend per Share ²	20	20	20	22	104.5	183
Rate of return	2.66%	2.96%	3.51%	2.12%	4.27%	5.18%
EPS ²	68.85	53.72	30.38	130.7	102.5	293.8
Distribution rate	29%	37.2%	65.8%	16.8%	102%	62.3%
Net sales ¹	80,234	84,503	98,167	1,17,904	1,20,639	1,22,138
EBITDA ¹	10,622	8,318	6,000	12,628	13,398	15,011
EBIT ¹	4,736	2,475	-105	6,556	7,325	9,053
Net income ¹	2,697	2,105	1,170	5,038	3,957	10,960
Net Debt ¹	-18,379	-17,889	-16,909	-26,748	-31,493	-28,345
Reference price ²	753.00	675.50	570.00	1,040.00	2,450.00	3,530.00
Nbr of stocks (in thousands)	39,177	39,193	38,426	38,590	38,627	36,255
Announcement Date	25/06/21	29/06/22	30/06/23	26/08/24	27/06/25	24/06/26

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.($)
NISHIKAWA RUBBER CO., LTD.	-	-	-	-	83Cr
CUMMINS INC.	18.65x	2.03x	11.15x	1.58%	7.3TCr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	15.72x	1.09x	8.37x	2.37%	3.62TCr
DENSO CORPORATION	11.79x	0.56x	4.87x	4.02%	2.91TCr
WEICHAI POWER CO., LTD.	12.3x	0.51x	3.69x	4.77%	2.72TCr
HYUNDAI MOBIS CO.,LTD	7.26x	0.42x	5.43x	2.09%	2.22TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.6x	2.64x	9.36x	3.88%	1.98TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.12x	1.16x	12.25x	0.63%	1.75TCr
GENUINE PARTS COMPANY	20.4x	0.83x	10.11x	3.48%	1.68TCr
MAGNA INTERNATIONAL INC.	10.31x	0.48x	4.74x	3.09%	1.7TCr
Average	15.68x	1.08x	7.78x	2.88%	2.6TCr
Weighted average by Cap.	15.86x	1.24x	8.23x	2.68%