Valuation NOF Corporation

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 19/05/2026 pm IST			5-day change	1st Jan Change
2,839.50 ^JPY	+1.87%		+0.80%	-5.70%

11/05	Nof Corp - announces decision to buy treasury shares	RE
11/05	NOF Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,81,197	4,13,070	4,99,336	4,98,345	4,74,805	6,31,187	-	-
Change	-	-14.16%	20.88%	-0.2%	-4.72%	32.94%	-	-
Enterprise Value (EV) ¹	4,12,472	3,33,269	4,11,659	4,11,766	3,92,055	5,37,837	5,87,661	5,31,320
Change	-	-19.2%	23.52%	0.03%	-4.79%	37.18%	9.26%	-9.59%
P/E ratio	20.6x	15.5x	14.8x	14.8x	13.1x	17.6x	15.3x	13.3x
PBR	2.36x	1.87x	2.08x	1.88x	1.69x	2.38x	2.01x	1.9x
PEG	-	1x	0.5x	9.51x	1.46x	1.2x	1.73x	0.9x
Capitalization / Revenue	2.79x	2.14x	2.29x	2.24x	1.99x	2.72x	2.05x	1.96x
EV / Revenue	2.39x	1.73x	1.89x	1.85x	1.65x	2.07x	1.91x	1.65x
EV / EBITDA	12.8x	8.03x	8.76x	8.39x	7.36x	7.72x	5.62x	4.95x
EV / EBIT	15.5x	9.36x	10.1x	9.77x	8.65x	11.6x	11x	8.83x
EV / FCF	18.5x	17.9x	18.2x	36.5x	37x	12.9x	42.2x	23.3x
FCF Yield	5.4%	5.59%	5.5%	2.74%	2.7%	7.73%	2.37%	4.3%
Dividend per Share ²	26.67	30	36	38	45	61	61.67	68
Rate of return	1.38%	1.79%	1.75%	1.82%	2.23%	1.97%	2.21%	2.44%
EPS ²	93.5	107.9	139	141.2	153.9	176.3	182	209.4
Distribution rate	28.5%	27.8%	25.9%	26.9%	29.2%	34.6%	33.9%	32.5%
Net sales ¹	1,72,645	1,92,642	2,17,709	2,22,252	2,38,310	2,57,967	3,07,950	3,21,500
EBITDA ¹	32,155	41,504	46,983	49,081	53,273	69,527	1,04,600	1,07,300
EBIT ¹	26,602	35,595	40,624	42,142	45,308	47,411	53,500	60,180
Net income ¹	23,302	26,690	33,973	33,990	36,497	40,550	41,300	46,580
Net Debt ¹	-68,725	-79,801	-87,677	-86,579	-82,750	-93,350	-43,526	-99,866
Reference price ²	1,930.00	1,673.33	2,056.67	2,085.50	2,020.00	2,787.50	2,787.50	2,787.50
Nbr of stocks (in thousands)	2,49,325	2,46,855	2,42,789	2,38,957	2,35,052	2,26,435	-	-
Announcement Date	12/05/21	11/05/22	11/05/23	09/05/24	09/05/25	11/05/26	-	-

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.($)
NOF CORPORATION	16.67x	2.07x	7.72x	1.93%	397.29Cr
AIR LIQUIDE	25.35x	3.96x	12.79x	2.19%	12TCr
SABIC	40.41x	1.47x	9.05x	5.38%	4.72TCr
WANHUA CHEMICAL GROUP CO., LTD.	13.88x	1.31x	7.29x	2.27%	3.67TCr
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	13.6x	3.88x	9.55x	3.29%	3.12TCr
LYONDELLBASELL INDUSTRIES N.V.	7.39x	0.94x	5.78x	3.72%	2.39TCr
GANFENG LITHIUM GROUP CO., LTD.	23.93x	3.39x	13.9x	0.47%	2.32TCr
HENGLI PETROCHEMICAL CO.,LTD.	12.26x	0.95x	8.28x	3.03%	2.12TCr
NAN YA PLASTICS CORPORATION	13.44x	2.61x	19.19x	5.18%	2.11TCr
PT CHANDRA ASRI PACIFIC TBK	-514.12x	3.07x	85.93x	-	1.79TCr
Average	-34.72x	2.37x	17.95x	3.05%	3.44TCr
Weighted average by Cap.	-5.95x	2.74x	14.85x	3%