Company Valuation: Okumura Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 111,287 110,263 115,202 187,461 155,018 226,702
Change - -0.92% 4.48% 62.72% -17.31% 46.24%
Enterprise Value (EV) 1 120,353 112,762 104,785 201,376 195,306 277,989
Change - -6.31% -7.07% 92.18% -3.01% 42.33%
P/E 10.8x 8.89x 10.2x 15x 57.4x 12.3x
PBR 0.66x 0.65x 0.67x 0.99x 0.87x 1.15x
PEG - 0.4x -1.22x 1.4x -0.7x 0x
Capitalization / Revenue 0.5x 0.45x 0.46x 0.65x 0.52x 0.74x
EV / Revenue 0.55x 0.47x 0.42x 0.7x 0.65x 0.9x
EV / EBITDA 8.2x 7.79x 7.39x 11.1x 14.1x 14.5x
EV / EBIT 9.34x 8.92x 8.84x 14.7x 20.1x 17.5x
EV / FCF -10.9x 13x 6.34x -9.74x -11.1x -32.2x
FCF Yield -9.2% 7.71% 15.8% -10.3% -9.04% -3.1%
Dividend per Share 2 140 172 223 237 216 297
Rate of return 4.76% 5.79% 7.12% 4.66% 5.09% 4.7%
EPS 2 271.9 334.1 306.1 339.3 73.99 511.8
Distribution rate 51.5% 51.5% 72.9% 69.8% 292% 58%
Net sales 1 220,712 242,458 249,442 288,146 298,222 307,202
EBITDA 1 14,686 14,480 14,178 18,078 13,884 19,110
EBIT 1 12,881 12,648 11,848 13,709 9,732 15,929
Net income 1 10,285 12,541 11,261 12,493 2,722 18,360
Net Debt 1 9,066 2,499 -10,417 13,915 40,288 51,287
Reference price 2 2,942.00 2,970.00 3,130.00 5,090.00 4,245.00 6,320.00
Nbr of stocks (in thousands) 37,827 37,126 36,806 36,829 36,518 35,871
Announcement Date 29/06/21 29/06/22 29/06/23 27/06/24 26/06/25 19/06/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.22B
49.96x2.32x22.11x0.08% 87.02B
12.07x1.03x5.68x4.83% 67.08B
24.64x1.92x19.21x1.16% 53.16B
25.35x3.1x17.2x0.26% 45.01B
51.08x4.06x25.61x1.9% 39.24B
26.32x0.66x10.8x2.36% 31.96B
19.96x1.39x12.85x0.23% 29.39B
5.28x0.34x6.68x5.33% 28.38B
21.83x0.41x6.5x2.81% 27.2B
Average 26.28x 1.69x 14.07x 2.11% 40.97B
Weighted average by Cap. 28.85x 1.85x 15.17x 1.93%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Okumura Corporation

Historical PBR trend

Valuation ratios - PBR - Okumura Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Okumura Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Okumura Corporation

  1. Stock Market
  2. Stocks
  3. 1833 Stock
  4. Valuation Okumura Corporation