Valuation Noevir Holdings Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 01:30:00 2026-01-14 am EST			5-day change	1st Jan Change
4,660.00 ^JPY	+0.65%		+1.08%	+1.75%

Dec. 09	Noevir Holdings Co., Ltd. Announces Executive Changes, Effective December 9, 2025	CI
Nov. 07	Noevir Holdings Co., Ltd. Announces Dividend for the Fiscal Year Ended September 30, 2025, Payable on December 10, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	182,054	194,008	180,687	176,588	152,507	158,143	-	-
Change	-	6.57%	-6.87%	-2.27%	-13.64%	3.7%	-	-
Enterprise Value (EV)	152,065	165,266	152,718	148,193	126,319	158,143	158,143	158,143
Change	-	8.68%	-7.59%	-2.96%	-14.76%	25.19%	0%	0%
P/E ratio	28.5x	25.6x	23.5x	22.2x	19x	19.5x	19.4x	18.9x
PBR	3.51x	3.73x	3.42x	3.3x	2.84x	2.95x	2.96x	2.97x
PEG	-	1.4x	21.23x	5.75x	25.19x	22.92x	30.66x	7.64x
Capitalization / Revenue	3.55x	3.17x	2.89x	2.77x	2.36x	2.43x	2.38x	2.34x
EV / Revenue	0x	0x	0x	0x	0x	2.43x	2.38x	2.34x
EV / EBITDA	0x	0x	0x	0x	0x	12.7x	12.3x	12x
EV / EBIT	0x	0x	0x	0x	0x	13.9x	13.6x	13.2x
EV / FCF	0x	0x	0x	0x	0x	20.4x	20.9x	20.3x
FCF Yield	4.77%	2.88%	3.68%	4.58%	3.52%	4.9%	4.78%	4.93%
Dividend per Share ²	210	215	220	225	230	235	240	245
Rate of return	3.94%	3.79%	4.16%	4.35%	5.15%	5.08%	5.18%	5.29%
EPS ²	186.9	222.2	224.7	233.3	235.1	237.1	238.6	244.5
Distribution rate	112%	96.8%	97.9%	96.4%	97.8%	99.1%	101%	100%
Net sales ¹	51,272	61,143	62,552	63,823	64,724	65,150	66,400	67,650
EBITDA ¹	10,051	11,566	12,244	12,432	11,940	12,430	12,830	13,230
EBIT ¹	8,557	10,115	11,024	11,423	11,075	11,350	11,650	11,950
Net income ¹	6,383	7,589	7,673	7,970	8,030	8,100	8,150	8,350
Net Debt	-29,989	-28,742	-27,969	-28,395	-26,188	-	-	-
Reference price ²	5,330.00	5,680.00	5,290.00	5,170.00	4,465.00	4,630.00	4,630.00	4,630.00
Nbr of stocks (in thousands)	34,156	34,156	34,156	34,156	34,156	34,156	-	-
Announcement Date	11/9/21	11/10/22	11/7/23	11/8/24	11/7/25	-	-	-

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.($)
NOEVIR HOLDINGS CO., LTD.	19.53x	-	-	5.08%	994M
L'ORÉAL	31.7x	4.77x	19.84x	1.82%	243B
GALDERMA GROUP AG	96x	9.28x	40.76x	0.15%	47.08B
KAO CORPORATION	23.44x	1.6x	10.67x	2.46%	17.77B
SHISEIDO COMPANY, LIMITED	-22.77x	1.28x	13.36x	1.62%	6.19B
ELF BEAUTY	53.9x	3.71x	19.03x	-.--%	5.22B
AMOREPACIFIC CORPORATION	26.95x	1.62x	10.92x	1.11%	5B
PROYA COSMETICS CO.,LTD.	17.42x	2.1x	11.11x	2.18%	3.97B
SHANGHAI CHICMAX COSMETIC CO., LTD.	23.76x	3.03x	18.88x	2.88%	3.81B
INTERPARFUMS, INC.	17.16x	1.84x	9.15x	-	2.81B
Average	28.71x	3.25x	17.08x	1.92%	33.6B
Weighted average by Cap.	39.13x	5.03x	21.82x	1.6%