Valuation Nissui Corporation OTC Markets

Stocks

Market Closed - OTC Markets 08:14:43 14/08/2026 pm IST			5-day change	1st Jan Change
82.60 ^USD	-4.84%		-.--%	+9.81%

06/08	Nissui Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
06/08	Nissui Corporation Provides Dividend Guidance for the Full Fiscal Year Ending March 31, 2027	CI

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	3,72,905	-	-
Change	-	-0.91%	76.58%	-5.98%	45.22%	-8.48%	-	-
Enterprise Value (EV) ¹	3,38,799	3,40,706	4,88,174	4,75,810	6,56,827	6,52,841	6,59,453	6,54,085
Change	-	0.56%	43.28%	-2.53%	38.04%	-0.61%	1.01%	-0.81%
P/E	9.87x	7.96x	12.5x	11.1x	14.9x	12.7x	11.6x	8.96x
PBR	0.9x	0.78x	1.2x	1.01x	1.36x	1.13x	1.06x	0.99x
PEG	-	0.3x	1x	1.71x	1.4x	1.77x	1.18x	0.3x
Capitalization / Revenue	0.25x	0.22x	0.36x	0.32x	0.44x	0.37x	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	8.91x	8.26x	7.72x
EV / EBIT	12.5x	13.9x	16.5x	15x	16.2x	15.1x	14.5x	13.1x
EV / FCF	28.6x	-17.8x	29.1x	75.2x	73.3x	-21.5x	26.5x	22.9x
FCF Yield	3.5%	-5.63%	3.43%	1.33%	1.36%	-4.66%	3.77%	4.37%
Dividend per Share ²	14	18	24	28	32	34	38.4	42.75
Rate of return	2.55%	3.31%	2.5%	3.1%	2.38%	2.77%	3.12%	3.48%
EPS ²	55.51	68.22	76.67	81.66	90.17	96.64	106.1	137.3
Distribution rate	25.2%	26.4%	31.3%	34.3%	35.5%	35.2%	36.2%	31.1%
Net sales ¹	6,93,682	7,68,181	8,31,375	8,86,126	9,31,265	10,00,050	10,44,400	10,77,000
EBITDA ¹	47,042	45,100	52,497	57,482	67,586	73,300	79,800	84,775
EBIT ¹	27,076	24,488	29,663	31,779	40,430	43,375	45,617	49,780
Net income ¹	17,275	21,233	23,850	25,381	27,517	29,500	32,367	35,080
Net Debt ¹	1,68,241	1,71,706	1,89,745	1,95,229	2,49,380	2,79,936	2,86,548	2,81,179
Reference price ²	548.00	543.00	960.10	902.70	1,343.50	1,229.50	1,229.50	1,229.50
Nbr of stocks (in thousands)	3,11,238	3,11,235	3,10,831	3,10,824	3,03,273	3,03,298	-	-
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	33.91x	2x	9.37x	4.13%	1.14TCr
SALMAR ASA	23.85x	2.96x	11.15x	4.01%	806.03Cr
LEROY SEAFOOD	24.78x	1.05x	7.1x	5.75%	278.44Cr
NISSUI CORPORATION	12.72x	0.65x	8.91x	2.77%	238.95Cr
AUSTEVOLL SEAFOOD ASA	16.59x	0.72x	4.66x	7.71%	182.97Cr
THAI UNION GROUP	11.2x	0.8x	9.18x	5.64%	153.57Cr
DONGWON INDUSTRIES CO., LTD.	8.67x	0.34x	3.89x	3.18%	124.88Cr
Average	18.82x	1.22x	7.75x	4.74%	418.45Cr
Weighted average by Cap.	25.20x	1.85x	9.07x	4.4%