Valuation Napco Security Technologies, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-03-09 pm EDT			5-day change	1st Jan Change
43.05 ^USD	+4.59%		-3.63%	+3.24%

Feb. 02	Tranche Update on Napco Security Technologies, Inc.'s Equity Buyback Plan announced on November 4, 2024.	CI
Feb. 02	Napco Security Technologies, Inc. Declares Quarterly Dividend, Payable on April 3, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	667.4	756.3	1,274	1,916	1,059	1,535	-	-
Change	-	13.32%	68.44%	50.36%	-44.73%	45.03%	-	-
Enterprise Value (EV)	667.4	756.3	1,274	1,916	1,059	1,535	1,535	1,535
Change	-	13.32%	68.44%	50.36%	-44.73%	45.03%	0%	0%
P/E ratio	44.9x	38.8x	47.5x	38.8x	24.9x	30.1x	27.4x	-
PBR	7.16x	6.67x	9.09x	10.8x	-	-	-	-
PEG	-	1.3x	1.3x	0.5x	-2.2x	1.5x	2.76x	-
Capitalization / Revenue	5.85x	5.27x	7.49x	10.1x	5.83x	7.59x	6.9x	-
EV / Revenue	0x	0x	0x	0x	0x	7.59x	6.9x	-
EV / EBITDA	0x	0x	0x	0x	0x	25.2x	22.6x	19.2x
EV / EBIT	0x	0x	0x	0x	0x	26.7x	24x	-
EV / FCF	0x	0x	0x	0x	0x	31.3x	30.4x	-
FCF Yield	3.29%	0.91%	1.71%	2.29%	4.86%	3.2%	3.29%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.405	0.53	0.73	1.34	1.19	1.428	1.57	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	114	143.6	170	188.8	181.6	202.2	222.5	-
EBITDA ¹	19.47	22.63	34.3	58.93	52.13	61.02	67.85	80
EBIT ¹	18.2	21.25	30.32	53.82	46.26	57.42	63.94	-
Net income ¹	14.9	19.6	27.13	49.82	43.41	51.45	56.62	-
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	18.18	20.59	34.65	51.95	29.69	43.05	43.05	43.05
Nbr of stocks (in thousands)	36,702	36,734	36,768	36,873	35,656	35,664	-	-
Announcement Date	9/13/21	8/29/22	8/29/23	8/26/24	8/25/25	-	-	-

¹USD in Million²USD

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.($)
NAPCO SECURITY TECHNOLOGIES, INC.	30.14x	-	-	-	1.54B
ALLEGION PLC	18.19x	3.3x	13.07x	1.49%	12.94B
ZHEJIANG DAHUA TECHNOLOGY CO., LTD.	14.36x	1.48x	10.13x	2.82%	8.59B
ADT INC.	8.16x	2.43x	4.68x	3.42%	5.3B
RESIDEO TECHNOLOGIES, INC.	18.21x	0.97x	8.06x	-	5.36B
DORMAKABA HOLDING AG	19.04x	0.86x	5.29x	1.96%	2.77B
S-1 CORPORATION	16.43x	0.68x	4.87x	3.31%	1.91B
TAIWAN SECOM CO., LTD.	15.48x	-	-	-	1.45B
Average	17.50x	1.62x	7.68x	2.6%	4.98B
Weighted average by Cap.	16.37x	2.09x	9.44x	2.33%