Company Valuation: Nihon Office Automation Research Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 810.5 1,349
Change - 66.41%
Enterprise Value (EV) 1 461.5 930.8
Change - 101.68%
P/E 5.58x 7.34x
PBR 0.61x 1.02x
PEG - 0.3x
Capitalization / Revenue 0.27x 0.45x
EV / Revenue 0.16x 0.31x
EV / EBITDA 3.69x 5.82x
EV / EBIT 3.91x 6.04x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 - -
Rate of return - -
EPS 2 106.1 134.3
Distribution rate - -
Net sales 1 2,950 2,990
EBITDA 1 125 160
EBIT 1 118 154
Net income 1 73 108
Net Debt 1 -349 -418
Reference price 2 592.50 986.00
Nbr of stocks (in thousands) 1,368 1,368
Announcement Date 28/03/25 25/03/26
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.02M
26.41x4.28x14.93x2.48% 255B
13.44x2.45x9.03x6.15% 80.34B
-87.2x13.76x79.66x-.--% 86.29B
9.58x1.05x5.51x5.03% 78.93B
18.71x4.89x12.09x3.06% 55.03B
13.5x1.97x8.24x5.76% 44.67B
12.69x1.45x9.94x1.27% 34.33B
14.99x1.91x8.86x5.76% 31.57B
17.59x1.28x8.2x1.12% 31.14B
Average 4.41x 3.67x 17.38x 3.4% 69.76B
Weighted average by Cap. 5.94x 4.39x 19.72x 3.17%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 5241 Stock
  4. Valuation Nihon Office Automation Research Co., Ltd.