Valuation Nissui Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 23/10/2026 pm IST			5-day change	1st Jan Change
1,111.50 ^JPY	+1.32%		+0.32%	-2.84%

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	3,37,116	-	-
Change	-	-0.91%	76.58%	-5.98%	45.22%	-17.26%	-	-
Enterprise Value (EV) ¹	3,38,799	3,40,706	4,88,174	4,75,810	6,56,827	6,29,202	6,15,063	6,05,254
Change	-	0.56%	43.28%	-2.53%	38.04%	-4.21%	-2.25%	-1.59%
P/E	9.87x	7.96x	12.5x	11.1x	14.9x	11.7x	10.8x	9.87x
PBR	0.9x	0.78x	1.2x	1.01x	1.36x	1.03x	0.97x	0.91x
PEG	-	0.3x	1x	1.71x	1.4x	2.13x	1.28x	1.08x
Capitalization / Revenue	0.25x	0.22x	0.36x	0.32x	0.44x	0.34x	0.33x	0.32x
EV / Revenue	0.49x	0.44x	0.59x	0.54x	0.71x	0.63x	0.59x	0.57x
EV / EBITDA	7.2x	7.55x	9.3x	8.28x	9.72x	8.69x	7.83x	7.21x
EV / EBIT	12.5x	13.9x	16.5x	15x	16.2x	14.6x	13.6x	12.2x
EV / FCF	28.6x	-17.8x	29.1x	75.2x	73.3x	-22.3x	25.4x	23x
FCF Yield	3.5%	-5.63%	3.43%	1.33%	1.36%	-4.48%	3.94%	4.35%
Dividend per Share ²	14	18	24	28	32	33.67	37.67	41.8
Rate of return	2.55%	3.31%	2.5%	3.1%	2.38%	3.03%	3.39%	3.76%
EPS ²	55.51	68.22	76.67	81.66	90.17	95.13	103.1	112.6
Distribution rate	25.2%	26.4%	31.3%	34.3%	35.5%	35.4%	36.5%	37.1%
Net sales ¹	6,93,682	7,68,181	8,31,375	8,86,126	9,31,265	10,05,229	10,37,057	10,63,167
EBITDA ¹	47,042	45,100	52,497	57,482	67,586	72,425	78,596	83,936
EBIT ¹	27,076	24,488	29,663	31,779	40,430	43,020	45,086	49,550
Net income ¹	17,275	21,233	23,850	25,381	27,517	29,043	31,457	34,317
Net Debt ¹	1,68,241	1,71,706	1,89,745	1,95,229	2,49,380	2,92,086	2,77,947	2,68,138
Reference price ²	548.00	543.00	960.10	902.70	1,343.50	1,111.50	1,111.50	1,111.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NISSUI CORPORATION	11.68x	0.63x	8.69x	3.03%	214.99Cr
NESTLÉ S.A.	21.86x	2.95x	14.5x	3.75%	26TCr
MONDELEZ INTERNATIONAL, INC.	19.85x	2.54x	15.12x	3.22%	8.14TCr
DANONE	16.72x	1.73x	9.84x	3.75%	4.48TCr
ARCHER-DANIELS-MIDLAND COMPANY	14.82x	0.53x	9.51x	2.6%	3.86TCr
THE HERSHEY COMPANY	20.53x	3.13x	12.73x	3.4%	3.41TCr
AJINOMOTO CO., INC.	34.67x	3x	17.5x	1.07%	3.08TCr
KRAFT HEINZ	-8.74x	1.88x	9.42x	6.47%	2.94TCr
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.06x	5.42x	17.27x	3.22%	2.97TCr
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.57x	1.69x	11.92x	4.85%	2.67TCr
Average	17.50x	2.35x	12.65x	3.54%	5.79TCr
Weighted average by Cap.	19.74x	2.65x	13.69x	3.6%