Valuation Nipro Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 24/07/2026 BST			5-day change	1st Jan Change
1,570.00 ^JPY	+1.06%		-1.38%	+6.30%

07-14	Jefferies Adjusts Nipro's Price Target to 1,700 Yen From 1,500 Yen, Keeps at Hold	MT
05-12	Nipro Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	167,011	166,195	199,874	221,565	253,125	255,379	-	-
Change	-	-0.49%	20.26%	10.85%	14.24%	0.89%	-	-
Enterprise Value (EV) ¹	636,521	672,257	730,303	745,971	796,341	766,212	746,908	721,593
Change	-	5.61%	8.63%	2.15%	6.75%	-3.78%	-2.52%	-3.39%
P/E	12.4x	36.3x	18x	43.3x	18.7x	17.5x	12.9x	9.61x
PBR	0.9x	0.81x	0.86x	0.88x	0.92x	0.9x	0.85x	0.8x
PEG	-	-0.6x	0x	-0.8x	0x	2.33x	0.4x	0.3x
Capitalization / Revenue	0.34x	0.3x	0.34x	0.34x	0.38x	0.36x	0.35x	0.34x
EV / Revenue	1.29x	1.23x	1.24x	1.16x	1.21x	1.09x	1.02x	0.95x
EV / EBITDA	9.09x	10.1x	8.99x	8.09x	7.86x	7.31x	6.53x	5.81x
EV / EBIT	26.7x	37.9x	32.7x	28x	21.2x	19.3x	16.2x	13.8x
EV / FCF	-62.3x	-11x	-24x	-218x	-48.4x	37x	43.8x	31x
FCF Yield	-1.61%	-9.12%	-4.17%	-0.46%	-2.06%	2.71%	2.28%	3.23%
Dividend per Share ²	27	22	25	25	29	34.25	45.75	56.5
Rate of return	2.64%	2.16%	2.04%	1.84%	1.87%	2.2%	2.94%	3.64%
EPS ²	82.5	28.05	68.12	31.36	82.8	89.01	120.4	161.7
Distribution rate	32.7%	78.4%	36.7%	79.7%	35%	38.5%	38%	34.9%
Net sales ¹	494,789	545,199	586,785	644,586	660,538	700,062	728,900	761,413
EBITDA ¹	70,046	66,472	81,207	92,246	101,361	104,746	114,343	124,133
EBIT ¹	23,882	17,729	22,335	26,598	37,624	39,762	46,102	52,173
Net income ¹	13,455	4,574	11,109	5,113	13,504	14,780	19,968	24,166
Net Debt ¹	469,510	506,062	530,429	524,406	543,216	510,833	491,529	466,214
Reference price ²	1,024.00	1,019.00	1,225.50	1,358.50	1,552.00	1,553.50	1,553.50	1,553.50
Nbr of stocks (in thousands)	163,097	163,097	163,096	163,096	163,096	164,389	-	-
Announcement Date	11/05/22	11/05/23	10/05/24	12/05/25	12/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NIPRO CORPORATION	17.45x	1.09x	7.31x	2.2%	1.56B
ABBOTT LABORATORIES	28.57x	3.95x	15.37x	2.57%	175B
MEDTRONIC PLC	18.61x	3.27x	11.49x	3.63%	105B
CENCORA, INC.	16.97x	0.19x	11.99x	0.78%	59.35B
HOYA CORPORATION	31.34x	7.61x	19.89x	1.28%	50.71B
BECTON, DICKINSON AND COMPANY	38.12x	3.05x	10.41x	2.52%	42.15B
MEDLINE INC.	36.08x	1.33x	11.7x	0.27%	31.82B
DEXCOM, INC.	28.79x	5.12x	16.34x	-.--%	27.2B
WEST PHARMACEUTICAL SERVICES, INC.	41.9x	7.46x	26.85x	0.25%	25.11B
STERIS PLC	23.19x	3.39x	12.2x	1.25%	20.53B
Average	28.10x	3.65x	14.36x	1.47%	53.89B
Weighted average by Cap.	27.20x	3.72x	14.50x	2.03%