Valuation Nichias Corporation

Stocks

Market Closed - Japan Exchange 06:30:00 28/10/2026 GMT			5-day change	1st Jan Change
3,391.00 ^JPY	+1.10%		-0.96%	+50.13%

10-06	Helical Fusion Co., Ltd. announced that it has received ¥5.93 billion in funding from a group of investors	CI
08-04	Tranche Update on Nichias Corporation's Equity Buyback Plan announced on May 11, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	167,623	176,510	267,404	296,880	545,808	636,454	-	-
Change	-	5.3%	51.5%	11.02%	83.85%	16.61%	-	-
Enterprise Value (EV) ¹	137,557	141,585	233,795	248,243	497,835	566,654	561,354	554,254
Change	-	2.93%	65.13%	6.18%	100.54%	13.82%	-0.94%	-1.26%
P/E	7.61x	8.25x	10x	9.39x	17.4x	17.5x	15.7x	14.7x
PBR	1.09x	1.02x	1.34x	1.38x	2.29x	2.52x	2.29x	2.1x
PEG	-	-2.86x	0.4x	0.5x	15.8x	1.1x	1.3x	2.15x
Capitalization / Revenue	0.78x	0.74x	1.07x	1.16x	2.17x	2.21x	2.08x	1.99x
EV / Revenue	0.64x	0.59x	0.94x	0.97x	1.98x	1.97x	1.83x	1.73x
EV / EBITDA	4.18x	3.78x	5.46x	5.24x	11.2x	9.63x	8.62x	8x
EV / EBIT	5.24x	4.73x	6.64x	6.25x	13.4x	11.3x	10x	9.28x
EV / FCF	7.04x	14.2x	29x	8.18x	38.6x	23.4x	19.5x	17.7x
FCF Yield	14.2%	7.06%	3.44%	12.2%	2.59%	4.28%	5.14%	5.66%
Dividend per Share ²	28.67	30.67	32.67	36	54.67	64.6	71.6	78.5
Rate of return	3.4%	3.46%	2.41%	2.34%	1.89%	1.93%	2.13%	2.34%
EPS ²	110.7	107.5	135.5	163.8	165.6	191.5	213.9	228.5
Distribution rate	25.9%	28.5%	24.1%	22%	33%	33.7%	33.5%	34.4%
Net sales ¹	216,236	238,116	249,391	256,512	251,910	288,311	306,700	319,550
EBITDA ¹	32,880	37,408	42,801	47,358	44,328	58,845	65,100	69,300
EBIT ¹	26,264	29,954	35,208	39,732	37,014	50,067	55,940	59,700
Net income ¹	22,034	21,398	26,961	32,073	31,634	35,891	39,888	42,625
Net Debt ¹	-30,066	-34,925	-33,609	-48,637	-47,973	-69,800	-75,100	-82,200
Reference price ²	842.33	887.00	1,356.67	1,538.33	2,886.50	3,354.00	3,354.00	3,354.00
Nbr of stocks (in thousands)	198,999	198,996	197,103	192,988	189,090	187,689	-	-
Announcement Date	09/05/22	08/05/23	07/05/24	12/05/25	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.($)
NICHIAS CORPORATION	17.51x	1.94x	9.51x	1.93%	3.99B
QUANTA SERVICES, INC.	49.96x	2.32x	22.11x	0.08%	87.02B
VINCI	12.07x	1.03x	5.68x	4.83%	67.08B
LARSEN & TOUBRO LIMITED	24.64x	1.92x	19.21x	1.16%	53.16B
COMFORT SYSTEMS USA, INC.	25.35x	3.1x	17.2x	0.26%	45.01B
FERROVIAL N.V.	51.08x	4.06x	25.61x	1.9%	39.24B
HOCHTIEF AG	26.32x	0.66x	10.8x	2.36%	31.96B
EMCOR GROUP, INC.	19.96x	1.39x	12.85x	0.23%	29.39B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.28x	0.34x	6.68x	5.33%	28.38B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.83x	0.41x	6.5x	2.81%	27.2B
Average	25.40x	1.72x	13.62x	2.09%	41.24B
Weighted average by Cap.	28.74x	1.85x	15.11x	1.93%