Valuation Naito & Co., Ltd.

Stocks

Delayed Japan Exchange Other stock markets 02:24:39 16/06/2026 BST			5-day change	1st Jan Change
132.00 ^JPY	-0.75%		0.00%	-0.75%

13/12/23	Eisai to launch Alzheimer's drug Leqembi in Japan on Dec 20	RE
08/12/23	Toshiba, Rohm to Invest $2.69 Billion to Make Power Devices in Boost to Japan Chip Industry	DJ

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,871	9,309	8,214	7,502	6,845	7,886
Change	-	4.94%	-11.76%	-8.67%	-8.76%	15.2%
Enterprise Value (EV) ¹	9,141	9,833	8,384	8,240	6,805	7,905
Change	-	7.57%	-14.74%	-1.72%	-17.42%	16.16%
P/E Ratio	32.4x	20.8x	11.2x	21.7x	21.8x	27.8x
PBR	0.75x	0.76x	0.65x	0.58x	0.53x	0.6x
PEG	-	0.3x	0.2x	-0.4x	-2.43x	-2.91x
Capitalization / Revenue	0.23x	0.21x	0.18x	0.17x	0.16x	0.18x
EV / Revenue	0.23x	0.22x	0.19x	0.19x	0.16x	0.18x
EV / EBITDA	33.2x	14.2x	7.32x	10.3x	8.36x	10.3x
EV / EBIT	47.6x	20.1x	9.45x	16.3x	14.7x	19.5x
EV / FCF	8.1x	-38.6x	21.6x	-24.4x	6.24x	70.2x
FCF Yield	12.3%	-2.59%	4.62%	-4.1%	16%	1.42%
Dividend per Share ²	2	3	4	4	4	4
Rate of return	1.23%	1.76%	2.67%	2.92%	3.2%	2.78%
EPS ²	5.004	8.181	13.37	6.3	5.734	5.186
Distribution rate	40%	36.7%	29.9%	63.5%	69.8%	77.1%
Net sales ¹	39,145	44,070	44,457	44,064	43,555	43,518
EBITDA ¹	275	691	1,146	801	814	769
EBIT ¹	192	490	887	506	464	405
Net income ¹	274	448	732	345	314	284
Net Debt ¹	270	524	170	738	-40	19
Reference price ²	162.00	170.00	150.00	137.00	125.00	144.00
Nbr of stocks (in thousands)	54,761	54,761	54,761	54,761	54,761	54,761
Announcement Date	25/05/21	24/05/22	23/05/23	21/05/24	20/05/25	19/05/26

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.($)
NAITO & CO., LTD.	-	-	-	-	45.12M
W.W. GRAINGER, INC.	28.9x	3.28x	19.04x	0.73%	62.13B
FASTENAL COMPANY	37.58x	5.85x	25.78x	1.99%	53.46B
DIPLOMA PLC	33.66x	5.32x	19.78x	0.95%	12.39B
APPLIED INDUSTRIAL TECHNOLOGIES, INC.	29.91x	2.38x	19.32x	0.6%	11.83B
CORE & MAIN, INC.	17.77x	1.38x	11.14x	-.--%	9.05B
MSC INDUSTRIAL DIRECT CO., INC.	27.86x	1.78x	15.55x	3%	6.52B
RS GROUP PLC	16.73x	1.09x	9.53x	3.82%	3.91B
DXP ENTERPRISES, INC.	27.07x	-	-	-	2.62B
DNOW INC.	147.68x	0.57x	12.71x	-	2.56B
Average	40.80x	2.70x	16.61x	1.58%	16.45B
Weighted average by Cap.	33.03x	3.95x	20.43x	1.29%