Valuation Nipro Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-21 am EDT			5-day change	1st Jan Change
1,586.00 ^JPY	-0.44%		-0.56%	+7.38%

Jul. 30	Nipro Corporation Receives Fda 510(K) Clearance for Elisio-Hx Dialyzer and Introduces Hds to the United States	CI
Jul. 28	Vat Holding AG agreed to acquire 100% stake in Atonarp Inc. from Nipro Corporation for CHF 110 million.	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	260,722	-	-
Change	-	-0.49%	20.26%	10.85%	14.24%	3%	-	-
Enterprise Value (EV) ¹	636,521	672,257	730,303	745,971	796,341	761,632	749,932	724,482
Change	-	5.61%	8.63%	2.15%	6.75%	-4.36%	-1.54%	-3.39%
P/E	12.4x	36.3x	18x	43.3x	18.7x	16x	12.1x	9.87x
PBR	0.9x	0.81x	0.86x	0.88x	0.92x	0.92x	0.87x	0.82x
PEG	-	-0.6x	0x	-0.8x	0x	0.8x	0.4x	0.4x
Capitalization / Revenue	0.34x	0.3x	0.34x	0.34x	0.38x	0.37x	0.36x	0.34x
EV / Revenue	1.29x	1.23x	1.24x	1.16x	1.21x	1.09x	1.03x	0.95x
EV / EBITDA	9.09x	10.1x	8.99x	8.09x	7.86x	7.25x	6.56x	5.84x
EV / EBIT	26.7x	37.9x	32.7x	28x	21.2x	19x	16.3x	13.9x
EV / FCF	-62.3x	-11x	-24x	-218x	-48.4x	36.7x	44x	31.1x
FCF Yield	-1.61%	-9.12%	-4.17%	-0.46%	-2.06%	2.72%	2.27%	3.22%
Dividend per Share ²	27	22	25	25	29	36	45	56
Rate of return	2.64%	2.16%	2.04%	1.84%	1.87%	2.27%	2.84%	3.53%
EPS ²	82.5	28.05	68.12	31.36	82.8	99.29	131	160.7
Distribution rate	32.7%	78.4%	36.7%	79.7%	35%	36.3%	34.4%	34.9%
Net sales ¹	494,789	545,199	586,785	644,586	660,538	701,066	728,812	760,969
EBITDA ¹	70,046	66,472	81,207	92,246	101,361	105,023	114,303	124,083
EBIT ¹	23,882	17,729	22,335	26,598	37,624	39,981	46,073	52,136
Net income ¹	13,455	4,574	11,109	5,113	13,504	15,393	19,953	24,140
Net Debt ¹	469,510	506,062	530,429	524,406	543,216	500,910	489,210	463,760
Reference price ²	1,024.00	1,019.00	1,225.50	1,358.50	1,552.00	1,586.00	1,586.00	1,586.00
Nbr of stocks (in thousands)	163,097	163,097	163,096	163,096	163,096	164,389	-	-
Announcement Date	5/11/22	5/11/23	5/10/24	5/12/25	5/12/26	-	-	-

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	15.97x	1.09x	7.25x	2.27%	1.64B
ABBOTT LABORATORIES	33.46x	4.49x	17.25x	2.2%	202B
MEDTRONIC PLC	21.15x	3.63x	12.76x	3.19%	119B
CENCORA, INC.	17.42x	0.2x	12.74x	0.75%	60.69B
HOYA CORPORATION	30.37x	7.55x	19.28x	1.31%	52.38B
BECTON, DICKINSON AND COMPANY	37x	3.53x	12.12x	2.04%	52.3B
DEXCOM, INC.	37.01x	6.52x	20.46x	-.--%	34.85B
MEDLINE INC.	44.97x	1.28x	11.71x	0.17%	30.06B
WEST PHARMACEUTICAL SERVICES, INC.	41.17x	7.21x	25.89x	0.26%	24.85B
TERUMO CORPORATION	19.84x	3.06x	11.16x	1.45%	23.84B
Average	29.84x	3.86x	15.06x	1.36%	60.19B
Weighted average by Cap.	29.95x	4.07x	15.63x	1.82%