Noritsu Koki Company. Ltd (NKOKF) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Noritsu Koki Company. Ltd stock $25.54, price $12.80, upside +99.5%, quality 63 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 13, 2026.
How to read this chart
60‑month range $0.8483 – $845,765 · fair‑value band $17.88 – $33.21 · the $12.80 price screens below the $25.54 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 13, 2026.
Follow Noritsu Koki Company. in your weekly email
Every Wednesday you see whether Noritsu Koki Company. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Noritsu Koki Co., Ltd., together with its subsidiaries, manufactures and sells audio equipment and peripheral products in Japan, China, the United States, Europe, Central and South America, the Middle East, Africa, and internationally.
Show moreShow less
It offers DJ and club equipment, such as flat-top DJ CD players under the Pioneer DJ and AlphaTheta brands; and headphones and earbuds for sports, work, children, and gaming applications under the JLab brand.
The company also provides pen nibs, cosmetics, and air freshener sticks; and metal parts for transportation and medical equipment.
In addition, it offers personal technology products, such as web cameras and keyboards for remote working, as well as construction products and equipment, and related construction services. The company was founded in 1951 and is headquartered in Tokyo, Japan.
Stock analysis
Noritsu Koki Company. Ltd (NKOKF) currently trades at $12.80, while our model-based Fair Value estimate is $25.54, implying the stock looks roughly 50% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $33.60 per share, and 21 of the 26 models we run sit above the $12.80 price.
Bear case: the Asset-Based group reads lowest at $4.11, and 5 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: $17.88 (bear) to $33.21 (bull), the price of $12.80 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 63/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Noritsu Koki Company. Ltd reported revenue of ¥119B in FY2025 versus ¥54.5B in FY2021, a compound +21.6%/yr. Reported net income was ¥15.6B in FY2025, compounding +32.2%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap $1.4B Small · P/E ratio 10.3 · P/S ratio 1.35 · EPS (TTM) $1.24 · Dividend yield 3.6% · Net margin 13.1% · Return on equity 9.2% · Return on assets (EBIT) 4.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 55 out of 100 (low confidence).
What moves the price
The share trades about 5% below its 52-week high and 8% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −12% fair-value upside, at 100%, NKOKF screens cheaper than that median.
Fair Value models
Bear$17.88Fair Value $25.54Bull$33.21
Price $12.80 · Upside +99.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then ($0.6765 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+11.9%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+17.5%
Revenue growth 6 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+28.8%
’19
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in JPY ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. 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.
+9.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.2%
Dividend (yield on the price)3.6%
Profit margin 2019 to 2025 ⓘ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.16% → 18%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−4.9%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about −6.9% a year for the price.
Compare Noritsu Koki Company. Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Consumer Electronics · 129 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Top 25%
Fair Value upside+99.5% · Top 25%
Profitability
Return on equity (12 months)9.2% · Above median
Return on assets5.2% · Above median
Net margin (12 months)14.3% · Top 25%
Operating margin (12 months)23.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−7.0% · Below median
Dividend yield (12 months)3.6% · Above median
Balance sheet
Debt / equity0.07× · Below median
Valuation Multiplesvs Consumer Electronics median · lower = cheaper
P/E (12 months)10.3× · Cheapest 25%
P/B0.96× · Cheapest 25%
P/S (12 months)1.51× · Pricier than median
Price / free cash flow (fiscal year)12.9× · Cheaper than median
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.
Cite: Fair Value Calculator (2026). "Noritsu Koki Company. Ltd Fair Value". https://www.fairvalue-calculator.com/stock/NKOKF
Frequently asked questions
Is Noritsu Koki Company. Ltd (NKOKF) overvalued or undervalued?
As of Nov 13, 2026, our model estimates a fair value of $25.54 versus a price of $12.80, about +100% upside (undervalued).
What is the fair value of NKOKF?
Our model-based fair value for Noritsu Koki Company. Ltd is $25.54 (as of Nov 13, 2026), built from audited fundamentals. The current price: $12.80.
What is the quality score of NKOKF?
Noritsu Koki Company. Ltd has a Quality Score of 63/100. 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 Noritsu Koki Company. Ltd (NKOKF)?
Our model-based price target is the fair value of $25.54 (as of Nov 13, 2026) from 26 valuation models. Cautious scenario $17.88, optimistic scenario $33.21. It is a calculation from audited fundamentals, not an analyst target.
What is the Noritsu Koki Company. Ltd stock forecast for 2026?
Our models put fair value at $25.54, about +100% upside versus a price of $12.80 (undervalued). Cautious scenario $17.88, optimistic scenario $33.21. The calculation is refreshed regularly with new filings.
What is the revenue of Noritsu Koki Company. Ltd (NKOKF)?
Noritsu Koki Company. Ltd reported trailing-twelve-month revenue of about ¥146B (latest available figure, as of Nov 13, 2026).
Does Noritsu Koki Company. Ltd pay a dividend?
Noritsu Koki Company. Ltd currently shows a dividend yield of 3.62% relative to its recent price (as of Nov 13, 2026).
How much is the dividend of Noritsu Koki Company. Ltd (NKOKF) and when is the ex-dividend date?
Noritsu Koki Company. Ltd pays a dividend of $0.463 per share a year, a dividend yield of 3.6%. The next ex-dividend date is Dec 29, 2026. A dividend has been paid every year since 2021. The payout ratio is 49.5% of earnings. Free cash flow covers the dividend 2.20 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Noritsu Koki Company. Ltd (NKOKF)?
For today's price to be fair in a discounted-cash-flow model, Noritsu Koki Company. Ltd would have to grow free cash flow by -4.9 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 6 years revenue grew +28.8 % per year. As of Nov 13, 2026.
What discount rate (WACC) does the fair value of NKOKF use?
Our models discount Noritsu Koki Company. Ltd at 9.8 %: a base by market capitalisation (small), damped by beta 0.29, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Noritsu Koki Company. Ltd that is -4.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has Noritsu Koki Company. Ltd (NKOKF) delivered so far?
Over the past 6 years revenue at Noritsu Koki Company. Ltd grew +28.8 % a year. The price currently implies free-cash-flow growth of -4.9 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Noritsu Koki Company. Ltd (NKOKF) growing?
The median revenue growth in the sector is +17.5 % a year. That is the yardstick for the growth priced into Noritsu Koki Company. Ltd (-4.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Noritsu Koki Company. Ltd (NKOKF)?
The free-cash-flow yield on the price is 7.76 %: that much free cash flow Noritsu Koki Company. Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Noritsu Koki Company. Ltd (NKOKF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Noritsu Koki Company. Ltd it is $25.54 per share (as of Nov 13, 2026), against a price of $12.80. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Noritsu Koki Company. Ltd stock overvalued or undervalued in 2026?
As of Nov 13, 2026, NKOKF trades below its calculated fair value: price $12.80, fair value $25.54, a gap of about +100% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of NKOKF?
No. The price is what the market pays today ($12.80); the fair value is what the company's own numbers justify ($25.54). For Noritsu Koki Company. Ltd the two are $12.74 per share apart. That gap is exactly why we show both numbers side by side.
How much is Noritsu Koki Company. Ltd worth?
The market values Noritsu Koki Company. Ltd at about $1.4B (market capitalisation, as of Nov 13, 2026). Per share that is $12.80; our models calculate a fair value of $25.54 per share.
What do the bullish and bearish scenarios say about NKOKF?
Our models span a range for Noritsu Koki Company. Ltd: cautious scenario $17.88, base $25.54, optimistic $33.21 per share (as of Nov 13, 2026, price $12.80). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NKOKF?
Noritsu Koki Company. Ltd trades at a price-to-earnings ratio of 10.3 (as of Nov 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $25.54 is built from several models across several years. Other multiples: P/B 1.0, P/S 1.5, EV/EBITDA 3.8.
How solid is the balance sheet of Noritsu Koki Company. Ltd (NKOKF)?
Balance-sheet figures for Noritsu Koki Company. Ltd (as of Nov 13, 2026): return on equity 9.2%, debt of 0.07 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is NKOKF from its 52-week high?
Noritsu Koki Company. Ltd trades at $12.80, about 5% below its 52-week high of $13.54 and 8% above the low of $11.80 (as of Nov 11, 2026). Distance from the high says nothing about value: that is what the fair value of $25.54 is for.
Which stocks are comparable to Noritsu Koki Company. Ltd?
From the same area (Technology) we also value Samsung Electronics Co, Sony Group, Xiaomi Corporation, LG Electronics Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Noritsu Koki Company. Ltd stock attractive at the current price?
The data as of Nov 13, 2026: price $12.80, calculated fair value $25.54 (+100%), Quality Score 63/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of NKOKF calculated?
We run Noritsu Koki Company. Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $25.54 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.9% above its aggregate fair value. Noritsu Koki Company. Ltd currently trades 50% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Noritsu Koki Company. Ltd (NKOKF)?
The closing price on Nov 13, 2026 was $12.80. Our model-based fair value is $25.54, about +100% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Noritsu Koki Company. Ltd right now?
The price is below even our cautious bear case ($17.88). The market is more pessimistic than our downside scenario. Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range ($17.88 to $33.21) leaves room in how you read the outcome.
Key figures of Noritsu Koki Company. Ltd
How large is the market capitalisation of Noritsu Koki Company. Ltd (NKOKF)?
The market capitalisation of Noritsu Koki Company. Ltd is $1.4B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Noritsu Koki Company. Ltd (NKOKF)?
The price-to-sales ratio of Noritsu Koki Company. Ltd is 1.35 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Noritsu Koki Company. Ltd (NKOKF)?
Earnings per share at Noritsu Koki Company. Ltd are $1.24 (price ÷ EPS = P/E 10.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Noritsu Koki Company. Ltd (NKOKF)?
The dividend yield of Noritsu Koki Company. Ltd is 3.6% (payout 37.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Noritsu Koki Company. Ltd (NKOKF)?
The net margin of Noritsu Koki Company. Ltd is 13.1% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Noritsu Koki Company. Ltd (NKOKF)?
The return on equity (ROE) of Noritsu Koki Company. Ltd is 9.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Noritsu Koki Company. Ltd (NKOKF)?
On an EBIT basis the return on assets of Noritsu Koki Company. Ltd is 4.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Noritsu Koki Company. Ltd (NKOKF)?
The operating margin of Noritsu Koki Company. Ltd is 23.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Noritsu Koki Company. Ltd (NKOKF)?
Revenue at Noritsu Koki Company. Ltd is growing −7.0% versus a year earlier (3y avg +17.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Noritsu Koki Company. Ltd (NKOKF)?
Earnings per share at Noritsu Koki Company. Ltd are growing −29.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Noritsu Koki Company. Ltd (NKOKF) carry?
The net debt of Noritsu Koki Company. Ltd is ¥57.5B (fiscal year 2021, ≈ 3.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Noritsu Koki Company. Ltd in the live analysis
One click puts Noritsu Koki Company. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 13, 2026