Valuation NOF Corporation

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 13/02/2026 pm IST			5-day change	1st Jan Change
3,104.00 ^JPY	-3.06%		+1.74%	+3.09%

14/02	NOF Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2026	CI
14/02	NOF Corporation Revises Year End Dividend Guidance for the Fiscal Year Ending 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	7,08,071	-	-
Change	-	-14.16%	20.88%	-0.2%	-4.72%	49.13%	-	-
Enterprise Value (EV) ¹	4,12,472	3,33,269	4,11,659	4,11,766	3,92,055	6,20,127	6,26,709	5,85,039
Change	-	-19.2%	23.52%	0.03%	-4.79%	58.17%	1.06%	-6.65%
P/E ratio	20.6x	15.5x	14.8x	14.8x	13.1x	18.6x	16.5x	14.7x
PBR	2.36x	1.87x	2.08x	1.88x	1.69x	2.44x	2.26x	2.05x
PEG	-	1x	0.5x	9.51x	1.46x	2.16x	1.3x	1.2x
Capitalization / Revenue	2.79x	2.14x	2.29x	2.24x	1.99x	2.74x	2.41x	2.18x
EV / Revenue	2.39x	1.73x	1.89x	1.85x	1.65x	2.4x	2.13x	1.8x
EV / EBITDA	12.8x	8.03x	8.76x	8.39x	7.36x	8.9x	6.75x	5.07x
EV / EBIT	15.5x	9.36x	10.1x	9.77x	8.65x	13.3x	11.5x	9.56x
EV / FCF	18.5x	17.9x	18.2x	36.5x	37x	30.7x	34.2x	18.9x
FCF Yield	5.4%	5.59%	5.5%	2.74%	2.7%	3.26%	2.92%	5.3%
Dividend per Share ²	26.67	30	36	38	45	52	57.5	63.2
Rate of return	1.38%	1.79%	1.75%	1.82%	2.23%	1.68%	1.85%	2.04%
EPS ²	93.5	107.9	139	141.2	153.9	167.1	187.9	210.9
Distribution rate	28.5%	27.8%	25.9%	26.9%	29.2%	31.1%	30.6%	30%
Net sales ¹	1,72,645	1,92,642	2,17,709	2,22,252	2,38,310	2,58,500	2,94,067	3,24,980
EBITDA ¹	32,155	41,504	46,983	49,081	53,273	69,700	92,825	1,15,367
EBIT ¹	26,602	35,595	40,624	42,142	45,308	46,683	54,333	61,220
Net income ¹	23,302	26,690	33,973	33,990	36,497	38,167	42,650	47,380
Net Debt ¹	-68,725	-79,801	-87,677	-86,579	-82,750	-87,944	-81,362	-1,23,033
Reference price ²	1,930.00	1,673.33	2,056.67	2,085.50	2,020.00	3,104.00	3,104.00	3,104.00
Nbr of stocks (in thousands)	2,49,325	2,46,855	2,42,789	2,38,957	2,35,052	2,28,116	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NOF CORPORATION	18.58x	2.4x	9.83x	1.63%	463.19Cr
AIR LIQUIDE	27.17x	3.96x	13.11x	2.02%	12TCr
SABIC	-7.72x	1.38x	9.18x	5.28%	4.64TCr
WANHUA CHEMICAL GROUP CO., LTD.	21.55x	1.78x	10.9x	1.45%	3.85TCr
HENGLI PETROCHEMICAL CO.,LTD.	24.87x	1.24x	11.83x	1.94%	2.5TCr
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	13.87x	3.8x	10.74x	3.15%	2.42TCr
RONGSHENG PETROCHEMICAL CO., LTD.	67.66x	0.9x	10.22x	0.72%	2.02TCr
NAN YA PLASTICS CORPORATION	140.56x	2.76x	25.22x	0.84%	1.99TCr
GANFENG LITHIUM GROUP CO., LTD.	275.24x	7.27x	52.13x	0.02%	1.91TCr
Average	64.64x	2.83x	17.02x	1.9%	3.49TCr
Weighted average by Cap.	44.86x	2.99x	14.88x	2.23%