Valuation NOF Corporation

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 11/07/2025 pm IST			5-day change	1st Jan Change
2,888.00 ^JPY	-0.07%		+2.16%	+30.92%

01/07	Tranche Update on NOF Corporation's Equity Buyback Plan announced on May 9, 2025.	CI
10/06	NOF Corporation repurchases 1.16 million shares

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	6,68,488	-	-
Change	-	-14.16%	20.88%	-0.2%	-4.72%	40.79%	-	-
Enterprise Value (EV) ¹	4,12,472	3,33,269	4,11,659	4,11,766	3,92,055	5,87,288	6,56,463	5,81,088
Change	-	-19.2%	23.52%	0.03%	-4.79%	49.8%	11.78%	-11.48%
P/E ratio	20.6x	15.5x	14.8x	14.8x	13.1x	17.9x	16.2x	14.5x
PBR	2.36x	1.87x	2.08x	1.88x	1.69x	2.3x	2.13x	1.94x
PEG	-	1x	0.5x	9.51x	1.46x	3.76x	1.5x	1.3x
Capitalization / Revenue	2.79x	2.14x	2.29x	2.24x	1.99x	2.64x	2.42x	2.13x
EV / Revenue	2.39x	1.73x	1.89x	1.85x	1.65x	2.32x	2.38x	1.85x
EV / EBITDA	12.8x	8.03x	8.76x	8.39x	7.36x	10.2x	9.42x	6.74x
EV / EBIT	15.5x	9.36x	10.1x	9.77x	8.65x	12.3x	12.7x	10.5x
EV / FCF	18.5x	17.9x	18.2x	36.5x	37x	28.2x	32.7x	29.2x
FCF Yield	5.4%	5.59%	5.5%	2.74%	2.7%	3.55%	3.05%	3.43%
Dividend per Share ²	26.67	30	36	38	45	47.67	53	60
Rate of return	1.38%	1.79%	1.75%	1.82%	2.23%	1.65%	1.84%	2.08%
EPS ²	93.5	107.9	139	141.2	153.9	161.2	178.1	198.5
Distribution rate	28.5%	27.8%	25.9%	26.9%	29.2%	29.6%	29.8%	30.2%
Net sales ¹	1,72,645	1,92,642	2,17,709	2,22,252	2,38,310	2,53,033	2,75,967	3,14,050
EBITDA ¹	32,155	41,504	46,983	49,081	53,273	57,600	69,700	86,250
EBIT ¹	26,602	35,595	40,624	42,142	45,308	47,600	51,833	55,550
Net income ¹	23,302	26,690	33,973	33,990	36,497	37,133	39,967	43,450
Net Debt ¹	-68,725	-79,801	-87,677	-86,579	-82,750	-81,200	-12,026	-87,400
Reference price ²	1,930.00	1,673.33	2,056.67	2,085.50	2,020.00	2,888.00	2,888.00	2,888.00
Nbr of stocks (in thousands)	2,49,325	2,46,855	2,42,789	2,38,957	2,35,052	2,31,471	-	-
Announcement Date	12/05/21	11/05/22	11/05/23	09/05/24	09/05/25	-	-	-

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	17.91x	2.32x	10.2x	1.65%	453.64Cr
AIR LIQUIDE	26.66x	4.01x	13.18x	2%	12TCr
PT CHANDRA ASRI PACIFIC TBK	-1293.22x	23.17x	173.8x	0.33%	5.23TCr
SABIC	37.84x	1.22x	9.09x	6.19%	4.46TCr
WANHUA CHEMICAL GROUP CO., LTD.	12.88x	1.25x	7.54x	2.44%	2.44TCr
LYONDELLBASELL INDUSTRIES N.V.	20.76x	1x	10.04x	8.37%	2.07TCr
SOLAR INDUSTRIES INDIA LIMITED	80.88x	-	-	0.07%	1.63TCr
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.06x	2.71x	7.04x	5%	1.6TCr
HENGLI PETROCHEMICAL CO.,LTD.	11.73x	0.89x	8.28x	3.91%	1.37TCr
RONGSHENG PETROCHEMICAL CO., LTD.	30.67x	0.72x	6.77x	1.39%	1.15TCr
Average	-104.48x	4.14x	27.33x	3.13%	3.22TCr
Weighted average by Cap.	-186.19x	6.10x	38.55x	2.86%