Nippon Kayaku Co Ltd (NPKYY) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Nippon Kayaku Co Ltd $10.75, price $13.16, upside -18.3%, quality 61 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Nippon Kayaku Co 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 freePro now: $1 first month
Nippon Kayaku Co., Ltd. engages in mobility and imaging, fine chemicals, and life sciences businesses in Japan. The company offers airbag inflators, micro gas generators for seatbelt pretensioners and squib; and liquid crystal display (LCD) projector and display, and x-ray analysis system components.
Show more
Nippon Kayaku Co., Ltd. engages in mobility and imaging, fine chemicals, and life sciences businesses in Japan. The company offers airbag inflators, micro gas generators for seatbelt pretensioners and squib; and liquid crystal display (LCD) projector and display, and x-ray analysis system components. It also provides epoxy and maleimide resin, epoxy resin hardener, reactive flame retardant, acrylic acid esters, UV-curable resins for resist, resist for MEMS, cleaners for LCDs and semiconductors, and LCD sealants, as well as semiconductor manufacturing equipment, such as laminator, remover, mounter, UV irradiation equipment; colorants for inkjet printers, dyes for inkjet textile printing, inks for industrial inkjet printers, image sensor materials, dichotomous colorants for dimmable glass, near infrared absorbers, dyes for textiles and paper, colorants for resins, developers for thermal paper, and pigment derivative; and catalysts for the production of acrylic acid, acrolein, and methacrylic acid. In addition, the company offers Anti-cancer and biological drugs, cardiovascular and photodynamic diagnostic agents, in-vitro diagnostic drugs, embolization materials, pharmaceutical API and intermediates, food additives, health food ingredients, preservatives for food quality, and cleaners and disinfectants; Insecticides, herbicides, fungicides, miticides, public health insecticides, soil fumigants, and animal repellents; and engages in real estate business. The company was formerly known as Nihon Kayaku Seizou Co., Ltd. and changed its name to Nippon Kayaku Co., Ltd. in 1945. Nippon Kayaku Co., Ltd. was incorporated in 1916 and is headquartered in Tokyo, Japan.
Stock analysis
Nippon Kayaku Co Ltd ADR (NPKYY) currently trades at $13.16, while our model-based Fair Value estimate is $10.75, implying the stock looks roughly 22.4% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $17.93 per share, and 10 of the 23 models we run sit above the $13.16 price.
Bear case: the Growth DCF group reads lowest at $3.09, and 13 of the 23 models stay below the price. Evidence for this calculation is high.
Scenario range: $6.36 (bear) to $15.81 (bull), the price of $13.16 sits inside 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 61/100 (solid quality), in the Basic Materials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Nippon Kayaku Co Ltd ADR reported revenue of ¥256B in FY2026 versus ¥185B in FY2022, a compound +8.5%/yr. Reported net income was ¥26.1B in FY2026, compounding +11.0%/yr from FY2022.
Key figures
Market cap $2.0B · P/E ratio 13.2 · P/S ratio 1.34 · EPS (TTM) $1.00 · Dividend yield 3.4% · Net margin 10.2% · Return on equity 9.0% · Return on assets (EBIT) 5.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
For context, the median of 10 Basic Materials peers we cover trades at −25% fair-value upside, at −18%, NPKYY screens cheaper than that median.
Fair Value models
Bear $6.36Fair Value $10.75Bull $15.81
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.61/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+15.2%
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.
+8.9%
Revenue growth 5 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.
+8.1%
Start year 2021 (pandemic). Over 10 years: +4.6% a year
Revenue growth 22 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.
+3.2%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
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.
≈ +12.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.0%
Dividend (yield on the price)3.4%
Pace: 5 vs 10 years ⓘ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.18% vs 7%, picking up
Profit margin 2021 to 2026 ⓘ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.9% → 9%
Start year 2021 (pandemic)
⚠ Rate on operating basis: 2026 sits 91% above its own trend.
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+36.0%
Yearly growth needed for the next five years to justify today's price.
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 +33.2% a year for the price.
Compare Nippon Kayaku Co Ltd ADR 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.Chemicals · 350 stocks
Beats the industry median on 13/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Top 25%
Fair Value upside−18% · Above median
Profitability
Return on equity (TTM)9% · Above median
Return on assets4% · Above median
Net margin (TTM)10% · Above median
Operating margin (TTM)9% · Above median
Growth and dividend
Revenue growth23% · Top 25%
Dividend yield (TTM)3.4% · Top 25%
Balance sheet
Debt / equity0.12× · Below median
Valuation Multiplesvs Chemicals median · lower = cheaper
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). "Nippon Kayaku Co Ltd ADR Fair Value". https://www.fairvalue-calculator.com/stock/NPKYY
Frequently asked questions
Is Nippon Kayaku Co Ltd (NPKYY) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $10.75 versus a price of $13.16, about −18% upside (overvalued).
What is the fair value of NPKYY?
Our model-based fair value for Nippon Kayaku Co Ltd ADR is $10.75 (as of Sep 24, 2026), built from audited fundamentals. The current price: $13.16.
What is the quality score of NPKYY?
Nippon Kayaku Co Ltd ADR has a Quality Score of 61/100. 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 Kayaku Co Ltd (NPKYY)?
Our model-based price target is the fair value of $10.75 (as of Sep 24, 2026) from 23 valuation models. Cautious scenario $6.36, optimistic scenario $15.81. It is a calculation from audited fundamentals, not an analyst target.
What is the Nippon Kayaku Co Ltd ADR stock forecast for 2026?
Our models put fair value at $10.75, about −18% upside versus a price of $13.16 (overvalued). Cautious scenario $6.36, optimistic scenario $15.81. The calculation is refreshed regularly with new filings.
What is the revenue of Nippon Kayaku Co Ltd (NPKYY)?
Nippon Kayaku Co Ltd ADR reported trailing-twelve-month revenue of about ¥242B (latest available figure, as of Sep 24, 2026).
Does Nippon Kayaku Co Ltd ADR pay a dividend?
Nippon Kayaku Co Ltd ADR currently shows a dividend yield of about 3.44% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Nippon Kayaku Co Ltd (NPKYY)?
For today's price to be fair in a discounted-cash-flow model, Nippon Kayaku Co Ltd ADR would have to grow free cash flow by +36.0 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.1 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of NPKYY use?
Our models discount Nippon Kayaku Co Ltd ADR at 9.8 %: a base by market capitalisation (small), damped by beta 0.49, 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 Nippon Kayaku Co Ltd ADR that is +36.0 % per year a year over ten years, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has Nippon Kayaku Co Ltd (NPKYY) delivered so far?
Over the past 5 years revenue at Nippon Kayaku Co Ltd ADR grew +8.1 % a year. The price currently implies +36.0 % per year free-cash-flow growth a 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 Nippon Kayaku Co Ltd (NPKYY) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into Nippon Kayaku Co Ltd ADR (+36.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nippon Kayaku Co Ltd (NPKYY)?
The free-cash-flow yield on the price is 1.25 %: that much free cash flow Nippon Kayaku Co Ltd ADR 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 Nippon Kayaku Co Ltd (NPKYY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nippon Kayaku Co Ltd ADR it is $10.75 per share (as of Sep 24, 2026), against a price of $13.16. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Nippon Kayaku Co Ltd ADR stock overvalued or undervalued in 2026?
As of Sep 24, 2026, NPKYY trades above its calculated fair value: price $13.16, fair value $10.75, a gap of about −18% (overvalued). 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 NPKYY?
No. The price is what the market pays today ($13.16); the fair value is what the company's own numbers justify ($10.75). For Nippon Kayaku Co Ltd ADR the two are $2.41 per share apart. That gap is exactly why we show both numbers side by side.
How much is Nippon Kayaku Co Ltd ADR worth?
The market values Nippon Kayaku Co Ltd ADR at about $2.0B (market capitalisation, as of Sep 24, 2026). Per share that is $13.16; our models calculate a fair value of $10.75 per share.
What do the bullish and bearish scenarios say about NPKYY?
Our models span a range for Nippon Kayaku Co Ltd ADR: cautious scenario $6.36, base $10.75, optimistic $15.81 per share (as of Sep 24, 2026, price $13.16). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NPKYY?
Nippon Kayaku Co Ltd ADR trades at a price-to-earnings ratio of 13.2 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $10.75 is built from several models across several years. Other multiples: P/B 1.1, P/S 1.3, EV/EBITDA 8.0.
How solid is the balance sheet of Nippon Kayaku Co Ltd (NPKYY)?
Balance-sheet figures for Nippon Kayaku Co Ltd ADR (as of Sep 24, 2026): return on equity 9.0%, debt of 0.12 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
Which stocks are comparable to Nippon Kayaku Co Ltd ADR?
From the same area (Basic Materials) we also value BASF SE, Saudi Basic Industries Corporation, Ningxia Baofeng Energy Group, Dow 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 Nippon Kayaku Co Ltd ADR stock attractive at the current price?
The data as of Sep 24, 2026: price $13.16, calculated fair value $10.75 (−18%), Quality Score 61/100, from 23 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 NPKYY calculated?
We run Nippon Kayaku Co Ltd ADR through 23 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $10.75, 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 14.1 % above its aggregate fair value. Nippon Kayaku Co Ltd ADR itself currently trades above fair value. 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 Nippon Kayaku Co Ltd (NPKYY)?
The closing price on Sep 23, 2026 was $13.16. Our model-based fair value is $10.75, about −18% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nippon Kayaku Co Ltd ADR right now?
Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range ($6.36 to $15.81) leaves room in how you read the outcome.
Where does the earnings growth of Nippon Kayaku Co Ltd (NPKYY) come from?
Earnings per share at Nippon Kayaku Co Ltd ADR grew +1.0 % a year from 2015 to 2026. Broken into its drivers: revenue per share +5.1 %, EBIT margin −6.0 %, tax rate +0.5 %, residual (interest, one-offs) +1.7 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Nippon Kayaku Co Ltd ADR
How large is the market capitalisation of Nippon Kayaku Co Ltd (NPKYY)?
The market capitalisation of Nippon Kayaku Co Ltd ADR is $2.0B. 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 Nippon Kayaku Co Ltd (NPKYY)?
The price-to-sales ratio of Nippon Kayaku Co Ltd ADR is 1.34 (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 Nippon Kayaku Co Ltd (NPKYY)?
Earnings per share at Nippon Kayaku Co Ltd ADR are $1.00 (price ÷ EPS = P/E 13.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Nippon Kayaku Co Ltd (NPKYY)?
The dividend yield of Nippon Kayaku Co Ltd ADR is 3.4% (payout 45.3%). 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 Nippon Kayaku Co Ltd (NPKYY)?
The net margin of Nippon Kayaku Co Ltd ADR is 10.2% (fiscal year 2026). 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 Nippon Kayaku Co Ltd (NPKYY)?
The return on equity (ROE) of Nippon Kayaku Co Ltd ADR is 9.0% (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 Nippon Kayaku Co Ltd (NPKYY)?
On an EBIT basis the return on assets of Nippon Kayaku Co Ltd ADR is 5.4% (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 Nippon Kayaku Co Ltd (NPKYY)?
The operating margin of Nippon Kayaku Co Ltd ADR is 9.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nippon Kayaku Co Ltd (NPKYY)?
Revenue at Nippon Kayaku Co Ltd ADR is growing +23.1% versus a year earlier (3y avg +8.9%). 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 Nippon Kayaku Co Ltd (NPKYY)?
Earnings per share at Nippon Kayaku Co Ltd ADR are growing +87.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Nippon Kayaku Co Ltd (NPKYY) hold?
Nippon Kayaku Co Ltd ADR holds more cash than debt, ¥852M net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Nippon Kayaku Co Ltd ADR in the live analysis
One click puts Nippon Kayaku Co 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.
Broad data
Sep 24, 2026