EN DE
Data-driven stock valuation

Nippon Suisan Kaisha Ltd ADR (NISUY) fair value: what the stock is really worth

We calculate from audited financials what Nippon Suisan Kaisha Ltd ADR is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.

  1. Compare price with fair valuebelow fair value = cheap, above = expensive
  2. Check the quality50 and up solid, 75 and up strong
  3. Watch it or check another stockalert when fair value or trend changes

Consumer Defensive · US · Market cap $2.6B · ISIN US6546202028

At a glance

NS Nippon Suisan Kaisha Ltd ADR logo Nippon Suisan Kaisha Ltd ADR NISUY · US
Price$82.60
Fair Value$81.29
Upside−1.6%
Quality53/100

A solid business, currently priced close to our fair value of $81.29.

As of Sep 8, 2026, the fair value of Nippon Suisan Kaisha Ltd ADR is $81.29 per share against a price of $82.60, so the fair value sits 2% below the price. A model estimate from reported figures, not an analyst target.

!Mixed Growth (revenue 5y +9.0 %/yr)
!Thin margins · 3.0% net margin
✓Low debt · generates free cash flow
·2.33% dividend yield
!Mixed vs. peers (8/14)
!Narrow moat 38/100
!Evidence only medium, so the estimate is less certain
Evidence: Medium Range $57.21 to $128.94

Fair value as of: Sep 8, 2026

From 22 valuation models · updated today

Fair value updated Sep 8, 2026, revised from $80.04 to $81.29 (+1.6%) since Sep 6, 2026. Share price −4.8% over the past month.

Watch Nippon Suisan Kaisha Ltd ADR for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range ($57.21 to $128.94) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

$94.18 $32.92 Fair Value $81.29 Dec 2015 Sep 2026

White line = price, green steps = our fair value per fiscal year. As of Sep 8, 2026.

How to read this chart

60‑month range $32.92 – $94.18 · fair‑value band $57.21 – $128.94 · the $82.60 price screens above the $81.29 fair value. As of Sep 8, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Nippon Suisan Kaisha Ltd ADR (NISUY) currently trades at $82.60, while our model-based Fair Value estimate is $81.29, implying the stock looks roughly 1.6% fairly valued today. The Quality Score stands at 53/100 (solid quality), in the Consumer Defensive sector. Bull case: the Multiples group reads highest at a median of $111.99 per share, and 11 of the 22 models we run sit above the $82.60 price. Bear case: the Growth DCF group reads lowest at $16.35, and 11 of the 22 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Nippon Suisan Kaisha Ltd ADR generated revenue of ¥931B at a net margin of 3.0%. Revenue grew 8.4% year over year. It earns a return on equity of 9.9%. Net debt stands at ¥250B. Fundamentals as of Sep 8, 2026

Scenario range: $57.21 (bear) to $128.94 (bull), the price of $82.60 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 12% below its 52-week high and 13% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −26% fair-value upside, at −2%, NISUY screens cheaper than that median.

Fair Value models

Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →

Model Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $7.06 $16.15 $28.53 76
Growth DCF $7.78 $16.35 $27.54 75
Owner Earnings $10.46 $20.83 $34.94 74
All 22 models by family
DCF Models
FCF DCF $7.06 $16.15 $28.53 76
Owner Earnings $10.46 $20.83 $34.94 74
5Y Revenue Exit $42.87 $81.29 $129.21 71
5Y EBITDA Exit $76.93 $140.69 $212.33 74
5Y P/E Exit $47.91 $90.08 $132.05 69
10Y Revenue Exit $26.20 $57.25 $95.51 64
10Y EBITDA Exit $49.22 $96.11 $153.45 66
10Y P/E Exit $31.62 $63.00 $97.48 62
Earnings-Based
Graham-Dodd $44.80 $92.37 $116.61 66
EPV $41.32 $50.53 $58.49 74
Multiples
P/E Multiple $103.76 $138.35 $172.93 63
P/S Multiple $84.00 $111.99 $139.99 58
P/B Multiple $84.00 $111.99 $139.99 55
EV/EBIT $106.36 $147.50 $188.64 66
EV/EBITDA $140.71 $193.30 $245.89 67
EV/Revenue $71.03 $108.78 $146.53 53
Asset-Based
NCAV (Graham) $34.03 $45.60 $68.06 54
Growth DCF
Growth DCF $7.78 $16.35 $27.54 75
Rev-Margin DCF $42.87 $81.18 $121.02 71
Economic Profit
Residual Income $58.39 $64.19 $89.68 71
ROIC Compounder $41.32 $50.53 $58.49 72
Growth Earnings
Growth-Adj P/E $75.79 $108.27 $140.75 67

Widest divergence: Multiples ($111.99) versus Growth DCF ($16.35). Highest evidence: FCF DCF (76).

Notify me when NISUY reaches fair value

Put NISUY on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 14.7
P/S ratio 0.43 P/E × margin
EPS (TTM) $5.62 price ÷ EPS = P/E 14.7
Dividend yield 2.3% payout 34.2%
Net margin 3.0% FY2026
Return on equity 9.9% TTM
More key figures
Profitability
Return on assets (EBIT) 261% avg 5y
Operating margin 3.7% TTM
Growth
Revenue (TTM) ¥931B TTM
Revenue growth (YoY) +8.4% 3y avg +9.6%
EPS growth (YoY) −8.7%
Balance sheet & cash flow
Free cash flow ¥10.8B FY2026
Net debt ¥250B FY2026 · ≈ 23.2 yrs of FCF

Figures from reported company fundamentals · as of Sep 8, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 53 · Market factors (momentum, volatility) 66

Profitability 48
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 43
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 72
Price trend over the last 3–12 months (market factor)
52W Momentum 73
Distance to the 52-week high (market factor)
Net Issuance 94
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Nissui Corporation engages in marine, food products, fine chemicals, distribution, and marine-related/engineering businesses in Japan and internationally. The company is involved in the provision of salmon, Alaska pollock, yellowtail, shrimp, tuna, crab, and yellowtail products, as well as fish feed, oil, and meal products.

Full company description

Nissui Corporation engages in marine, food products, fine chemicals, distribution, and marine-related/engineering businesses in Japan and internationally. The company is involved in the provision of salmon, Alaska pollock, yellowtail, shrimp, tuna, crab, and yellowtail products, as well as fish feed, oil, and meal products. It also produces and sells frozen foods for household and food service use, shelf-stable foods, fillet fish, and fish sausage and surimi-based products, as well as chilled foods. In addition, the company produces and supplies fine chemical products, such as eicosapentaenoic acid (EPA) for pharmaceuticals; and ingredients for functional foods, health products, supplements, and other health-related foods that contain EPA. The company was formerly known as Nippon Suisan Kaisha, Ltd. and changed its name to Nissui Corporation in December 2022. Nissui Corporation was founded in 1911 and is headquartered in Tokyo, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Nippon Suisan Kaisha Ltd ADR reported revenue of ¥987B in FY2026 versus ¥755B in FY2022, a compound +6.9%/yr. Reported net income was ¥29.2B in FY2026, compounding +11.6%/yr from FY2022.

Growth Quality 64/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
¥987B
Latest YoY
+13.5%
Avg. revenue growth/yr (3Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.6%
Avg. revenue growth/yr (5Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.0%
Avg. revenue growth/yr (21Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.2%
Value creation/yr (5Y, in JPY) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+17.0%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+14.7%
Dividend yield2.3%
Trend ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.5Y 14.7% vs 10Y 8.7%, picking up
Operating margin (EBIT) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.2.9% (2021) → 4.3% (2026) · rising
Worst earnings drop261% (2009) (loss year, drop beyond 100%) · in JPY
Revenue +6.9%/yr
FY22 ¥755B
FY23 ¥751B
FY24 ¥873B
FY25 ¥870B
FY26 ¥987B
Net income +11.6%/yr
FY22 ¥18.8B
FY23 ¥20.8B
FY24 ¥25.0B
FY25 ¥24.9B
FY26 ¥29.2B
Character of growth · EPS growth decomposed (2015-2026) +7.6 % p.a.
Revenue per share +2.8 %

of which total revenue +3.8 % · buybacks/dilution −1.0 %

EBIT margin +2.3 %
Tax rate +1.9 %
Residual (interest, one-offs) +0.4 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch NISUY, get fair value alerts →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Nippon Suisan Kaisha Ltd ADR · Fair Value
$81.29 −2%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Nippon Suisan Kaisha Ltd ADR Fair Value". https://www.fairvalue-calculator.com/stock/NISUY

Peer Group

Packaged Foods · 649 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Valuation
Quality Score 53 · Below median
Fair Value upside −5% · Above median
Profitability
Return on equity (TTM) 10% · Above median
Return on assets 4% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 4% · Below median
Growth and dividend
Revenue growth 8% · Above median
Dividend yield (TTM) 2.3% · Below median
Balance sheet
Debt / equity 0.32× · Above median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 14.7× · Cheaper than median
P/FCF 0.2× · Cheapest 25%

What the price implies (reverse DCF)

The inverse question: what free-cash-flow growth must Nippon Suisan Kaisha Ltd ADR deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.

Implied FCF growth, 10 years+18.2 % per year
Achieved revenue growth, 5 years+9.0 % p.a.
Sector median revenue growth+3.0 %
FCF yield on price2.78 %
Discount rate (WACC) in the models8.5 %

The price demands an acceleration versus past growth: a high bar the company still has to clear. Ranking of the largest stocks →

Context: sector, industry, market

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE31 · sector 24
FUTURE42 · sector 20
PAST40 · sector 28
HEALTH84 · sector 96
DIVIDEND47 · sector 54

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Sep 8, 2026).

Stock Price Fair Value vs Fair Value
Nestlé S.A NESN CHF 78.76 CHF 57.26 −27%
Danone S.A BN €64.28 €48.41 −25%
Nestlé India Limited NESTLEIND ₹1,478 ₹251.94 −83%
The Kraft Heinz Company KHC $24.85 $24.59 −1%
Foshan Haitian Flavouring and Food Company 603288 ¥35.05 ¥21.93 −37%
Inner Mongolia Yili Industrial Group 600887 ¥25.51 ¥32.50 +27%
Yihai Kerry Arawana Holdings 300999 ¥25.28 ¥9.89 −61%
General Mills, Inc GIS $38.29 $28.32 −26%
Wilmar International Limited F34 3.64 SGD 3.89 SGD +7%
Britannia Industries Limited BRITANNIA ₹5,511 ₹1,765 −68%

Compare Nippon Suisan Kaisha Ltd ADR with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark

Frequently asked questions

Is Nippon Suisan Kaisha Ltd ADR (NISUY) overvalued or undervalued?
As of Sep 8, 2026, our model estimates a fair value of $81.29 versus a price of $82.60, about −2% upside (fairly valued).
What is the fair value of NISUY?
Our model-based fair value for Nippon Suisan Kaisha Ltd ADR is $81.29 (as of Sep 8, 2026), built from audited fundamentals. The current price: $82.60.
What is the quality score of NISUY?
Nippon Suisan Kaisha Ltd ADR has a Quality Score of 53/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Nippon Suisan Kaisha Ltd ADR (NISUY)?
Our model-based price target is the fair value of $81.29 (as of Sep 8, 2026) from 22 valuation models. Cautious scenario $57.21, optimistic scenario $128.94. It is a calculation from audited fundamentals, not an analyst target.
What is the Nippon Suisan Kaisha Ltd ADR stock forecast for 2026?
Our models put fair value at $81.29, about −2% upside versus a price of $82.60 (fairly valued). Cautious scenario $57.21, optimistic scenario $128.94. The calculation is refreshed regularly with new filings.
What is the revenue of Nippon Suisan Kaisha Ltd ADR (NISUY)?
Nippon Suisan Kaisha Ltd ADR reported trailing-twelve-month revenue of about ¥931B (latest available figure, as of Sep 8, 2026).
What is the net profit margin of NISUY?
The net profit margin of Nippon Suisan Kaisha Ltd ADR is about 3.0%, meaning it keeps roughly 3.0% of revenue as net income. Based on the latest reported figures.
Does Nippon Suisan Kaisha Ltd ADR pay a dividend?
Nippon Suisan Kaisha Ltd ADR currently shows a dividend yield of about 2.33% relative to its recent price (as of Sep 8, 2026).
What growth is priced into Nippon Suisan Kaisha Ltd ADR (NISUY)?
For today's price to be fair in a discounted-cash-flow model, Nippon Suisan Kaisha Ltd ADR would have to grow free cash flow by +18.2 % per year for ten years (discount rate 8.5 %, then 2 % perpetual growth). Over the last 5 years revenue grew +9.0 % per year. As of Sep 8, 2026.
What discount rate (WACC) does the fair value of NISUY use?
Our models discount Nippon Suisan Kaisha Ltd ADR at 8.5 %: a base by market capitalisation (mid), damped by beta 0.14, country premium for USA. The same rate applies in all 26 models.
Free · no account needed

Watch Nippon Suisan Kaisha Ltd ADR in the live analysis

One click puts Nippon Suisan Kaisha Ltd ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.