Valuation NOF Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 26/08/2026 BST			5-day change	1st Jan Change
2,785.00 ^JPY	+0.45%		+2.92%	-7.51%

08-05	NOF Corporation authorizes a Buyback Plan.	CI
08-05	NOF Corporation announces an Equity Buyback for 2,000,000 shares, representing 0.89% for ¥5,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	413,070	499,336	498,345	474,805	702,176	623,076	-	-
Change	-	20.88%	-0.2%	-4.72%	47.89%	-11.26%	-	-
Enterprise Value (EV) ¹	333,269	411,659	411,766	392,055	618,951	560,079	544,930	527,634
Change	-	23.52%	0.03%	-4.79%	57.87%	-9.51%	-2.7%	-3.17%
P/E	15.5x	14.8x	14.8x	13.1x	17.6x	15.3x	13.2x	12.5x
PBR	1.87x	2.08x	1.88x	1.69x	2.38x	2.03x	1.86x	1.75x
PEG	-	0.5x	9.51x	1.46x	1.2x	5x	0.9x	2.23x
Capitalization / Revenue	2.14x	2.29x	2.24x	1.99x	2.72x	2.03x	1.91x	2.02x
EV / Revenue	1.73x	1.89x	1.85x	1.65x	2.4x	1.83x	1.67x	1.71x
EV / EBITDA	8.03x	8.76x	8.39x	7.36x	8.9x	5.83x	4.62x	6.3x
EV / EBIT	9.36x	10.1x	9.77x	8.65x	13.1x	10.7x	9.06x	8.91x
EV / FCF	17.9x	18.2x	36.5x	37x	-	40.3x	23.9x	12.2x
FCF Yield	5.59%	5.5%	2.74%	2.7%	-	2.48%	4.19%	8.17%
Dividend per Share ²	30	36	38	45	61	67.75	72	77.5
Rate of return	1.79%	1.75%	1.82%	2.23%	1.97%	2.44%	2.6%	2.8%
EPS ²	107.9	139	141.2	153.9	176.3	181.7	209.6	221.4
Distribution rate	27.8%	25.9%	26.9%	29.2%	34.6%	37.3%	34.3%	35%
Net sales ¹	192,642	217,709	222,252	238,310	257,967	306,400	326,083	309,000
EBITDA ¹	41,504	46,983	49,081	53,273	69,527	96,150	117,975	83,700
EBIT ¹	35,595	40,624	42,142	45,308	47,411	52,500	60,150	59,250
Net income ¹	26,690	33,973	33,990	36,497	40,550	41,143	46,567	46,600
Net Debt ¹	-79,801	-87,677	-86,579	-82,750	-83,225	-62,998	-78,146	-95,442
Reference price ²	1,673.33	2,056.67	2,085.50	2,020.00	3,101.00	2,772.50	2,772.50	2,772.50
Nbr of stocks (in thousands)	246,855	242,789	238,957	235,052	226,435	224,734	-	-
Announcement Date	11/05/22	11/05/23	09/05/24	09/05/25	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.($)
NOF CORPORATION	15.26x	1.83x	5.83x	2.44%	3.91B
AIR LIQUIDE	26.59x	4.2x	13.49x	2.18%	125B
NAN YA PLASTICS CORPORATION	13.88x	5.97x	33.61x	2.67%	46.86B
SABIC	59.17x	1.38x	9.67x	5.87%	40.19B
WANHUA CHEMICAL GROUP CO., LTD.	11.61x	1.21x	6.66x	2.79%	33.94B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.61x	3.12x	7.33x	4.52%	25.15B
LYONDELLBASELL INDUSTRIES N.V.	9.07x	0.87x	5.38x	4.41%	20.21B
HENGLI PETROCHEMICAL CO.,LTD.	10.9x	1.02x	8.03x	3.84%	19.17B
RONGSHENG PETROCHEMICAL CO., LTD.	18.26x	0.79x	6.33x	1.37%	18.83B
SOLAR INDUSTRIES INDIA LIMITED	69.8x	12.67x	46.09x	0.07%	18.79B
Average	24.41x	3.30x	14.24x	3.02%	35.17B
Weighted average by Cap.	25.83x	3.62x	15.15x	2.96%