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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.99M
23.16x3.74x13.06x2.9% 220B
-111.48x17.73x102.37x-.--% 110B
12.66x1.4x7.35x3.79% 105B
15.37x2.81x10.61x5.35% 90.13B
20.38x5.34x13.12x2.8% 61.17B
15.26x2.23x9.45x5.12% 49.53B
20.92x1.54x9.77x0.91% 39.27B
18.19x2.33x11.18x4.78% 37.92B
20.19x1.65x10.09x1.45% 39.19B
Average 3.85x 4.31x 20.78x 3.01% 75.21B
Weighted average by Cap. -0.23x 5.09x 24.41x 2.94%

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.