Valuation Okamura Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 24/07/2026 +04			5-day change	1st Jan Change
2,292.00 ^JPY	-0.09%		+0.92%	-0.04%

07-01	SMBC Nikko Downgrades Okamura to Neutral from Outperform; Price Target is 2,200 Yen	MT
06-25	Okamura Board Approves Dissolution, Liquidation of Two Subsidiaries	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	118,681	129,359	214,846	186,157	233,376	216,992	-	-
Change	-	9%	66.08%	-13.35%	25.36%	-7.02%	-	-
Enterprise Value (EV) ¹	100,321	111,492	196,534	189,580	230,676	213,337	208,232	201,832
Change	-	11.14%	76.28%	-3.54%	21.68%	-7.52%	-2.39%	-3.07%
P/E	8.01x	8.36x	10.6x	8.44x	10.4x	9.66x	9.47x	9.49x
PBR	0.83x	0.86x	1.25x	1.01x	1.14x	1.03x	0.98x	0.94x
PEG	-	1.06x	0.3x	0.97x	6.26x	53.82x	4.78x	-43.73x
Capitalization / Revenue	0.45x	0.47x	0.72x	0.59x	0.71x	0.63x	0.6x	0.58x
EV / Revenue	0.38x	0.4x	0.66x	0.6x	0.7x	0.62x	0.58x	0.54x
EV / EBITDA	4.62x	4.73x	6.43x	6.17x	7.21x	5.96x	5.32x	4.78x
EV / EBIT	6.28x	6.42x	8.18x	7.92x	9.55x	7.91x	7.1x	6.59x
EV / FCF	32.7x	117x	21.6x	-14.3x	16.3x	19.1x	12.1x	12.1x
FCF Yield	3.05%	0.86%	4.63%	-7.01%	6.14%	5.23%	8.28%	8.26%
Dividend per Share ²	40	55	86	94	104	108	113	118
Rate of return	3.3%	4.03%	3.79%	4.78%	4.22%	4.71%	4.93%	5.15%
EPS ²	151.3	163.2	214.3	232.9	236.8	237.2	241.9	241.4
Distribution rate	26.4%	33.7%	40.1%	40.4%	43.9%	45.5%	46.7%	48.9%
Net sales ¹	261,175	277,015	298,295	314,527	329,031	345,825	359,125	375,267
EBITDA ¹	21,709	23,585	30,568	30,724	31,974	35,820	39,137	42,195
EBIT ¹	15,972	17,372	24,036	23,935	24,144	26,962	29,325	30,627
Net income ¹	14,992	15,906	20,280	22,045	22,416	22,460	22,905	22,857
Net Debt ¹	-18,360	-17,867	-18,312	3,423	-2,700	-3,655	-8,760	-15,160
Reference price ²	1,212.00	1,364.00	2,270.00	1,967.00	2,465.00	2,292.00	2,292.00	2,292.00
Nbr of stocks (in thousands)	97,921	94,838	94,646	94,640	94,676	94,674	-	-
Announcement Date	11/05/22	10/05/23	10/05/24	09/05/25	08/05/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OKAMURA CORPORATION	9.66x	0.62x	5.96x	4.71%	1.33B
BRADY CORPORATION	21.28x	2.58x	13.01x	1.04%	4.45B
HNI CORPORATION	13.09x	-	-	3.58%	3B
SOCIÉTÉ BIC	13.22x	1.08x	5.55x	3.96%	2.77B
ACCO BRANDS CORPORATION	5.3x	-	-	7.5%	369M
FLAIR WRITING INDUSTRIES LIMITED	18.95x	-	-	-	276M
Average	13.58x	1.42x	8.17x	4.16%	2.03B
Weighted average by Cap.	15.64x	1.79x	9.50x	2.96%