Valuation NOF Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 04/08/2026 BST			5-day change	1st Jan Change
2,757.00 ^JPY	-0.18%		-1.32%	-8.44%

06-24	Tranche Update on NOF Corporation's Equity Buyback Plan announced on May 11, 2026.	CI
06-22	NOF Corporation 's Equity Buyback announced on May 11, 2026, has closed with 1,700,000 shares, representing 0.75% for ¥4,686.03 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	623,563	-	-
Change	-	20.88%	-0.2%	-4.72%	47.89%	-11.2%	-	-
Enterprise Value (EV) ¹	333,269	411,659	411,766	392,055	618,951	560,566	545,417	528,121
Change	-	23.52%	0.03%	-4.79%	57.87%	-9.43%	-2.7%	-3.17%
P/E	15.5x	14.8x	14.8x	13.1x	17.6x	15.2x	13.2x	12.5x
PBR	1.87x	2.08x	1.88x	1.69x	2.38x	2.03x	1.85x	1.74x
PEG	-	0.5x	9.51x	1.46x	1.2x	4.97x	0.9x	2.23x
Capitalization / Revenue	2.14x	2.29x	2.24x	1.99x	2.72x	2.04x	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	5.17x	4.62x	6.31x
EV / EBIT	9.36x	10.1x	9.77x	8.65x	13.1x	10.7x	9.07x	8.91x
EV / FCF	17.9x	18.2x	36.5x	37x	-	40.3x	23.9x	12.3x
FCF Yield	5.59%	5.5%	2.74%	2.7%	-	2.48%	4.18%	8.16%
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%	2.45%	2.61%	2.81%
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	108,325	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	2,762.00	2,762.00	2,762.00
Nbr of stocks (in thousands)	246,855	242,789	238,957	235,052	226,435	225,765	-	-
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	15.2x	1.83x	5.17x	2.45%	3.98B
AIR LIQUIDE	26.99x	4.25x	13.68x	2.13%	125B
SABIC	34.66x	1.22x	7.56x	6.67%	40.69B
NAN YA PLASTICS CORPORATION	15.04x	4.49x	30.98x	2.62%	40.25B
WANHUA CHEMICAL GROUP CO., LTD.	12.78x	1.23x	7x	2.39%	34.89B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	10.31x	3.06x	7.83x	4.27%	24.66B
LYONDELLBASELL INDUSTRIES N.V.	8.79x	0.85x	5.29x	4.69%	19.58B
ZANGGE MINING COMPANY LIMITED	16.83x	-	-	-	18.56B
RONGSHENG PETROCHEMICAL CO., LTD.	17.27x	0.76x	6.1x	1.26%	17.37B
SOLAR INDUSTRIES INDIA LIMITED	69.34x	12.33x	45.67x	0.08%	17.71B
Average	22.72x	3.34x	14.36x	2.95%	34.24B
Weighted average by Cap.	23.82x	3.50x	14.62x	2.95%