|
Market Closed -
Japan Exchange
07:30:00 16/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 2,191.00 JPY | +0.87% |
|
+1.44% | +9.82% |
| 10-14 | Noritz to Books Gain on Investment Securities Sale | MT |
| 10-01 | Tranche Update on Noritz Corporation's Equity Buyback Plan announced on February 10, 2026. | CI |
Company Valuation: Noritz Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 77,189 | 66,370 | 69,701 | 76,993 | 90,392 | 100,066 | - | - |
| Change | - | -14.02% | 5.02% | 10.46% | 17.4% | 10.7% | - | - |
| Enterprise Value (EV) 1 | 34,504 | 32,229 | 46,091 | 51,760 | 71,100 | 82,513 | 78,754 | 75,974 |
| Change | - | -6.59% | 43.01% | 12.3% | 37.36% | 16.05% | -4.56% | -3.53% |
| P/E | 14.1x | 13.8x | 80.2x | 17.6x | 27.1x | 12.3x | 21.6x | 28.4x |
| PBR | 0.69x | 0.58x | 0.57x | 0.58x | 0.65x | 0.7x | 0.69x | 0.69x |
| PEG | - | -1.1x | -1x | 0x | -1.2x | 0x | -0.5x | -1.2x |
| Capitalization / Revenue | 0.43x | 0.31x | 0.35x | 0.38x | 0.45x | 0.47x | 0.47x | 0.47x |
| EV / Revenue | 0.19x | 0.15x | 0.23x | 0.26x | 0.35x | 0.39x | 0.37x | 0.36x |
| EV / EBITDA | 4x | 2.34x | 4.09x | 5.18x | 5.89x | 7.11x | 6.56x | 6.08x |
| EV / EBIT | 13.8x | 4.68x | 12x | 21.6x | 16.5x | 20.1x | 18.3x | 16.5x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 83 | 53 | 53 | 69 | 74 | 94 | 80 | 80 |
| Rate of return | 4.95% | 3.67% | 3.51% | 4.14% | 3.71% | 4.29% | 3.65% | 3.65% |
| EPS 2 | 119.1 | 104.6 | 18.84 | 94.89 | 73.51 | 177.8 | 101.4 | 77.15 |
| Distribution rate | 69.7% | 50.6% | 281% | 72.7% | 101% | 52.9% | 78.9% | 104% |
| Net sales 1 | 178,142 | 210,966 | 201,891 | 202,204 | 202,049 | 211,400 | 212,200 | 213,300 |
| EBITDA 1 | 8,636 | 13,779 | 11,278 | 9,994 | 12,077 | 11,600 | 12,000 | 12,500 |
| EBIT 1 | 2,500 | 6,889 | 3,840 | 2,395 | 4,300 | 4,100 | 4,300 | 4,600 |
| Net income 1 | 5,479 | 4,800 | 868 | 4,383 | 3,358 | 8,100 | 4,600 | 3,500 |
| Net Debt 1 | -42,685 | -34,141 | -23,610 | -25,233 | -19,292 | -17,554 | -21,313 | -24,092 |
| Reference price 2 | 1,678.00 | 1,444.00 | 1,511.00 | 1,666.00 | 1,995.00 | 2,191.00 | 2,191.00 | 2,191.00 |
| Nbr of stocks (in thousands) | 46,001 | 45,962 | 46,129 | 46,214 | 45,309 | 45,672 | - | - |
| Announcement Date | 14/02/22 | 14/02/23 | 14/02/24 | 13/02/25 | 10/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.32x | 0.39x | 7.11x | 4.29% | 634M | |
| 13.88x | 1.36x | 11.43x | 5.25% | 102B | |
| 7.9x | 1.19x | 5.55x | 7.2% | 32.96B | |
| 30.69x | 3.39x | 18.66x | 1.04% | 26.27B | |
| 9.95x | 0.5x | 4.98x | 5.79% | 26.5B | |
| 51.18x | 3.97x | 34.83x | 0.65% | 12.3B | |
| 25.68x | 4.88x | 16.94x | 2.85% | 7.88B | |
| 17.65x | 1.4x | 8.24x | 2.37% | 7.31B | |
| 10.85x | 1.73x | 6.88x | 3.06% | 5.67B | |
| 16.29x | 1.38x | 12.16x | 5.41% | 5.07B | |
| Average | 19.64x | 2.02x | 12.68x | 3.79% | 22.66B | |
| Weighted average by Cap. | 17.03x | 1.74x | 11.91x | 4.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5943 Stock
- Valuation Noritz Corporation
Select your edition
All financial news and data tailored to specific country editions
