Company Valuation: Noevir Holdings Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 168,050 182,054 194,008 180,687 176,588 146,189 - -
Change - 8.33% 6.57% -6.87% -2.27% -17.21% - -
Enterprise Value (EV) 139,818 152,065 165,266 152,718 148,193 146,189 146,189 146,189
Change - 8.76% 8.68% -7.59% -2.96% -1.35% 0% 0%
P/E ratio 29.9x 28.5x 25.6x 23.5x 22.2x 18.4x 17.9x 17.5x
PBR 3.23x 3.51x 3.73x 3.42x 3.3x 2.73x 2.73x 2.73x
PEG - 2.1x 1.4x 21.23x 5.75x -79.51x 7.18x 7.08x
Capitalization / Revenue 3.24x 3.55x 3.17x 2.89x 2.77x 2.28x 2.23x 2.18x
EV / Revenue 0x 0x 0x 0x 0x 2.28x 2.23x 2.18x
EV / EBITDA 0x 0x 0x 0x 0x 11.6x 11.3x 10.9x
EV / EBIT 0x 0x 0x 0x 0x 12.7x 12.4x 12.1x
EV / FCF 0x 0x 0x 0x 0x 19.6x 19.5x 18.9x
FCF Yield 3.48% 4.77% 2.88% 3.68% 4.58% 5.09% 5.12% 5.28%
Dividend per Share 2 205 210 215 220 225 230 235 240
Rate of return 4.17% 3.94% 3.79% 4.16% 4.35% 5.37% 5.49% 5.61%
EPS 2 164.5 186.9 222.2 224.7 233.3 232.8 238.6 244.5
Distribution rate 125% 112% 96.8% 97.9% 96.4% 98.8% 98.5% 98.2%
Net sales 1 51,841 51,272 61,143 62,552 63,823 64,100 65,600 67,100
EBITDA 1 9,759 10,051 11,566 12,244 12,432 12,580 12,980 13,380
EBIT 1 8,060 8,557 10,115 11,024 11,423 11,500 11,800 12,100
Net income 1 5,618 6,383 7,589 7,673 7,970 7,950 8,150 8,350
Net Debt -28,232 -29,989 -28,742 -27,969 -28,395 - - -
Reference price 2 4,920.00 5,330.00 5,680.00 5,290.00 5,170.00 4,280.00 4,280.00 4,280.00
Nbr of stocks (in thousands) 34,157 34,156 34,156 34,156 34,156 34,156 - -
Announcement Date 11/5/20 11/9/21 11/10/22 11/7/23 11/8/24 - - -
1JPY in Million2JPY
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
18.38x - - 5.37% 960M
28.68x4.29x18.16x1.99% 189B
28.1x1.83x12.53x2.34% 19.87B
146.9x1.25x12.05x2.37% 6.64B
22.98x1.44x7.46x-.--% 5.35B
10.49x1.67x13.75x1.01% 4.95B
21.4x2.5x14.12x1.6% 4.48B
26.98x - - - 4.44B
24.65x3.49x15.9x2.83% 3.28B
Average 36.51x 2.35x 13.43x percentage-no-prefix 26.52B
Weighted average by Cap. 31.15x 3.83x 17.06x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 4928 Stock
  4. Valuation Noevir Holdings Co., Ltd.