Valuation Nissui Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:59:19 12/03/2026 pm IST			5-day change	1st Jan Change
86.80 ^USD	-3.29%		-.--%	+15.39%

20/05	Nissui Corporation Declares Dividend for the Year-End Period of the Fiscal Year Ended March 31, 2026, Payable on June 8, 2026	CI
14/05	Japan's Nikkei falls from record as inflation, interest rate concerns mount	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,70,558	1,69,000	2,98,429	2,80,581	4,07,447	3,75,316	-	-
Change	-	-0.91%	76.58%	-5.98%	45.22%	-7.89%	-	-
Enterprise Value (EV) ¹	3,38,799	3,40,706	4,88,174	4,75,810	6,56,827	6,52,985	6,59,330	6,53,362
Change	-	0.56%	43.28%	-2.53%	38.04%	-0.58%	0.97%	-0.91%
P/E	9.87x	7.96x	12.5x	11.1x	14.9x	13.1x	12x	9.3x
PBR	0.9x	0.78x	1.2x	1.01x	1.36x	1.17x	1.09x	1.02x
PEG	-	0.3x	1x	1.71x	1.4x	1.81x	1.34x	0.3x
Capitalization / Revenue	0.25x	0.22x	0.36x	0.32x	0.44x	0.38x	0.36x	0.35x
EV / Revenue	0.49x	0.44x	0.59x	0.54x	0.71x	0.65x	0.63x	0.61x
EV / EBITDA	7.2x	7.55x	9.3x	8.28x	9.72x	9.05x	8.32x	7.76x
EV / EBIT	12.5x	13.9x	16.5x	15x	16.2x	15.2x	14.6x	13.2x
EV / FCF	28.6x	-17.8x	29.1x	75.2x	73.3x	-49.1x	26.3x	24.7x
FCF Yield	3.5%	-5.63%	3.43%	1.33%	1.36%	-2.04%	3.81%	4.06%
Dividend per Share ²	14	18	24	28	32	34.2	38.4	42.75
Rate of return	2.55%	3.31%	2.5%	3.1%	2.38%	2.7%	3.03%	3.37%
EPS ²	55.51	68.22	76.67	81.66	90.17	96.69	105.3	136.3
Distribution rate	25.2%	26.4%	31.3%	34.3%	35.5%	35.4%	36.5%	31.4%
Net sales ¹	6,93,682	7,68,181	8,31,375	8,86,126	9,31,265	9,97,217	10,40,067	10,71,200
EBITDA ¹	47,042	45,100	52,497	57,482	67,586	72,125	79,250	84,225
EBIT ¹	27,076	24,488	29,663	31,779	40,430	42,875	45,250	49,340
Net income ¹	17,275	21,233	23,850	25,381	27,517	29,517	32,117	34,780
Net Debt ¹	1,68,241	1,71,706	1,89,745	1,95,229	2,49,380	2,77,669	2,84,014	2,78,046
Reference price ²	548.00	543.00	960.10	902.70	1,343.50	1,267.50	1,267.50	1,267.50
Nbr of stocks (in thousands)	3,11,238	3,11,235	3,10,831	3,10,824	3,03,273	2,96,107	-	-
Announcement Date	12/05/22	12/05/23	14/05/24	14/05/25	14/05/26	-	-	-

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.($)
MOWI ASA	15.01x	1.89x	8.76x	4.09%	1.09TCr
SALMAR ASA	18.25x	2.86x	9.64x	4.24%	723.25Cr
LEROY SEAFOOD	13.2x	0.92x	6.27x	6.57%	254.45Cr
AUSTEVOLL SEAFOOD ASA	8.23x	0.64x	3.75x	7.75%	176.74Cr
THAI UNION GROUP	11.17x	0.78x	8.82x	5.55%	142.04Cr
DONGWON INDUSTRIES CO., LTD.	8x	0.33x	3.85x	3.41%	106.25Cr
Average	12.31x	1.24x	6.85x	5.27%	415.22Cr
Weighted average by Cap.	14.76x	1.86x	8.20x	4.7%