NOF Corp (TSE:4403)

Watchlist Manager

Watchlist

Price: 2 315.5 JPY -0.3%

Market Cap: 551.1B JPY

Have any thoughts about
NOF Corp?

Write Note

Section:

Relative Value

The Relative Value of one NOF Corp stock under the Base Case scenario is 851.75 JPY. Compared to the current market price of 2 315.5 JPY, NOF Corp is Overvalued by 63%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

2.4

P/S

vs History	9
vs Industry	27

Median 5Y

0.8

Industry

1.5

Forward

2.3

More Details

15.9

P/E

vs History	6
vs Industry	44

Median 5Y

5.4

Industry

21.8

Forward

14.8

More Details

17.9

P/OCF

vs History	17
vs Industry	27

Median 5Y

Industry

13.1

More Details

37.1

P/FCFE

vs History	12
vs Industry	16

Median 5Y

8.5

Industry

20.7

More Details

P/B

vs History	11
vs Industry	32

Median 5Y

0.7

Industry

1.6

More Details

EV/S

vs History	11
vs Industry	34

Median 5Y

0.4

Industry

1.6

Forward

1.9

More Details

5.5

EV/GP

vs History	11
vs Industry	51

Median 5Y

1.1

Industry

7.2

More Details

8.7

EV/EBITDA

vs History	15
vs Industry	47

Median 5Y

1.8

Industry

13.1

Forward

8.4

More Details

10.1

EV/EBIT

vs History	15
vs Industry	50

Median 5Y

2.2

Industry

17.2

More Details

14.9

EV/OCF

vs History	17
vs Industry	33

Median 5Y

2.5

Industry

13.9

More Details

30.1

EV/FCFF

vs History	14
vs Industry	15

Median 5Y

3.5

Industry

More Details

EV/IC

vs History	12
vs Industry	24

Median 5Y

0.4

Industry

1.3

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP	N	NOF Corp TSE:4403	551.1B JPY	2.4	15.9	8.7	10.1
ZA	S	Sasol Ltd JSE:SOL	61.5B Zac	0	0	0	0
DE		Basf Se XETRA:BAS	38B EUR	0.6	-1 000.1	8.4	38.3
IN		Pidilite Industries Ltd NSE:PIDILITIND	1.5T INR	11.9	78.6	51.2	58.6
CN		Ningxia Baofeng Energy Group Co Ltd SSE:600989	117.6B CNY	3.6	17.5	15.7	15.7
ZA	O	Omnia Holdings Ltd JSE:OMN	12.3B Zac	0	0	0	0
JP		Mitsubishi Chemical Holdings Corp TSE:4188	1.2T JPY	0.3	10.1	4.5	9.1
IN		SRF Ltd NSE:SRF	641.2B INR	4.7	56.8	26.4	37.6
JP	M	Mitsubishi Chemical Group Corp F:M3C0	6.9B EUR	0.3	9.6	4.4	8.9
FR		Arkema SA PAR:AKE	5.6B EUR	0.6	16.1	4.6	9.4
JP		Nissan Chemical Corp TSE:4021	752.5B JPY	3.3	20.1	12.7	16.7

				Revenue Growth
JP	N	NOF Corp TSE:4403	Average P/S: 3.1 2.4	22%
ZA	S	Sasol Ltd JSE:SOL	Not Available	11%
DE		Basf Se XETRA:BAS	0.6	5%
IN		Pidilite Industries Ltd NSE:PIDILITIND	11.9	38%
CN		Ningxia Baofeng Energy Group Co Ltd SSE:600989	3.6	106%
ZA	O	Omnia Holdings Ltd JSE:OMN	Not Available	12%
JP		Mitsubishi Chemical Holdings Corp TSE:4188	0.3	11%
IN		SRF Ltd NSE:SRF	4.7	44%
JP	M	Mitsubishi Chemical Group Corp F:M3C0	0.3	11%
FR		Arkema SA PAR:AKE	0.6	12%
JP		Nissan Chemical Corp TSE:4021	3.3	18%

				Earnings Growth
JP	N	NOF Corp TSE:4403	Average P/E: 28.1 15.9	22%
ZA	S	Sasol Ltd JSE:SOL	Not Available	N/A
DE		Basf Se XETRA:BAS	Negative Multiple: -1 000.1	1 723%
IN		Pidilite Industries Ltd NSE:PIDILITIND	78.6	67%
CN		Ningxia Baofeng Energy Group Co Ltd SSE:600989	17.5	159%
ZA	O	Omnia Holdings Ltd JSE:OMN	Not Available	25%
JP		Mitsubishi Chemical Holdings Corp TSE:4188	10.1	19%
IN		SRF Ltd NSE:SRF	56.8	70%
JP	M	Mitsubishi Chemical Group Corp F:M3C0	9.6	19%
FR		Arkema SA PAR:AKE	16.1	107%
JP		Nissan Chemical Corp TSE:4021	20.1	27%

				EBITDA Growth
JP	N	NOF Corp TSE:4403	Average EV/EBITDA: 15.2 8.7	28%
ZA	S	Sasol Ltd JSE:SOL	Not Available	55%
DE		Basf Se XETRA:BAS	8.4	24%
IN		Pidilite Industries Ltd NSE:PIDILITIND	51.2	44%
CN		Ningxia Baofeng Energy Group Co Ltd SSE:600989	15.7	185%
ZA	O	Omnia Holdings Ltd JSE:OMN	Not Available	26%
JP		Mitsubishi Chemical Holdings Corp TSE:4188	4.5	24%
IN		SRF Ltd NSE:SRF	26.4	59%
JP	M	Mitsubishi Chemical Group Corp F:M3C0	4.4	24%
FR		Arkema SA PAR:AKE	4.6	23%
JP		Nissan Chemical Corp TSE:4021	12.7	28%

				EBIT Growth
JP	N	NOF Corp TSE:4403	Average EV/EBIT: 22.7 10.1	N/A
ZA	S	Sasol Ltd JSE:SOL	Not Available	22%
DE		Basf Se XETRA:BAS	38.3	88%
IN		Pidilite Industries Ltd NSE:PIDILITIND	58.6	49%
CN		Ningxia Baofeng Energy Group Co Ltd SSE:600989	15.7	152%
ZA	O	Omnia Holdings Ltd JSE:OMN	Not Available	21%
JP		Mitsubishi Chemical Holdings Corp TSE:4188	9.1	N/A
IN		SRF Ltd NSE:SRF	37.6	84%
JP	M	Mitsubishi Chemical Group Corp F:M3C0	8.9	N/A
FR		Arkema SA PAR:AKE	9.4	56%
JP		Nissan Chemical Corp TSE:4021	16.7	N/A

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

	Fubotv Inc NYSE:FUBO	US
	Bank of America Corp NYSE:BAC	US
	Palantir Technologies Inc NYSE:PLTR	US
C	C3.ai Inc NYSE:AI	US
	Uber Technologies Inc NYSE:UBER	US
	NIO Inc NYSE:NIO	CN
	Fluor Corp NYSE:FLR	US
	Jacobs Engineering Group Inc NYSE:J	US
	TopBuild Corp NYSE:BLD	US
	Abbott Laboratories NYSE:ABT	US
	Chevron Corp NYSE:CVX	US
	Occidental Petroleum Corp NYSE:OXY	US
	Matrix Service Co NASDAQ:MTRX	US
	Automatic Data Processing Inc NASDAQ:ADP	US
	Qualcomm Inc NASDAQ:QCOM	US
	Ambarella Inc NASDAQ:AMBA	US

NOF Corp
TSE:4403

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
NOF Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	1 750.4486 2 677.5
Price Target

NOF Corp TSE:4403

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples NOF Corp Competitors

See Also

Company

Help

Tools

Stocks

NOF Corp
TSE:4403

Competitors Multiples
NOF Corp Competitors