|
Market Closed -
Japan Exchange
10:01:25 06/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,598.00 JPY | -2.56% |
|
-3.73% | -7.42% |
| 02-27 | Hanwha and Greek Shipyards to expand activities in the US | RE |
| 02-26 | Hanwha and Greek Shipyards to expand activities in the US | RE |
Company Valuation: ONEX Corporation
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,645 | 1,413 | 1,689 | 3,073 | 3,040 | 2,947 |
| Change | - | -14.1% | 19.57% | 81.94% | -1.08% | -3.06% |
| Enterprise Value (EV) 1 | 1,976 | 1,849 | 1,898 | 2,728 | 1,998 | 1,693 |
| Change | - | -6.43% | 2.68% | 43.73% | -26.77% | -15.26% |
| P/E | -8.18x | 8.77x | 7.64x | -8.15x | 1,520x | 7.71x |
| PBR | 0.31x | 0.26x | 0.3x | 0.58x | 0.58x | 0.52x |
| PEG | - | -0x | 0.2x | 0x | -15x | 0x |
| Capitalization / Revenue | 0.32x | 0.27x | 0.31x | 0.62x | 0.6x | 0.56x |
| EV / Revenue | 0.39x | 0.35x | 0.35x | 0.55x | 0.4x | 0.32x |
| EV / EBITDA | 4.34x | 2.75x | 3.14x | 4.71x | 5.33x | 2.19x |
| EV / EBIT | -17.8x | 16.4x | 26.7x | 52.5x | -35.7x | 4.56x |
| EV / FCF | 14.4x | -22.2x | 4.92x | 32.4x | 3.77x | 5.55x |
| FCF Yield | 6.94% | -4.5% | 20.3% | 3.09% | 26.5% | 18% |
| Dividend per Share 2 | 20 | 20 | 20 | 20 | 20 | 20 |
| Rate of return | 2.01% | 2.34% | 1.96% | 1.08% | 1.09% | 1.12% |
| EPS 2 | -121.4 | 97.22 | 133.5 | -227.7 | 1.208 | 230.7 |
| Distribution rate | -16.5% | 20.6% | 15% | -8.78% | 1,656% | 8.67% |
| Net sales 1 | 5,066 | 5,302 | 5,365 | 4,967 | 5,053 | 5,294 |
| EBITDA 1 | 455 | 671 | 605 | 579 | 375 | 772 |
| EBIT 1 | -111 | 113 | 71 | 52 | -56 | 371 |
| Net income 1 | -201 | 161 | 221 | -377 | 2 | 382 |
| Net Debt 1 | 331 | 436 | 209 | -345 | -1,042 | -1,254 |
| Reference price 2 | 993.00 | 853.00 | 1,020.00 | 1,856.00 | 1,836.00 | 1,780.00 |
| Nbr of stocks (in thousands) | 1,656 | 1,656 | 1,656 | 1,656 | 1,656 | 1,656 |
| Announcement Date | 29/09/21 | 29/09/22 | 28/09/23 | 30/09/24 | 29/09/25 | 30/09/26 |
1JPY in Million2JPY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 17.19M | |
| 12.11x | 1.42x | 7.28x | 0.91% | 55.74B | |
| 9.19x | 1.51x | 4.08x | 9.07% | 48.7B | |
| 20.06x | 0.81x | 6.77x | 1% | 46.12B | |
| 19.1x | 1.85x | 10.02x | 0.57% | 34.95B | |
| 12.63x | 1.41x | 8.24x | 0.96% | 31.56B | |
| 19.24x | 2.4x | 6.02x | 3.41% | 33.15B | |
| 12.78x | 1.16x | 6.98x | 2.32% | 24.04B | |
| 15.46x | 1.18x | 10.19x | 1.2% | 21.09B | |
| 12x | 0.76x | 6.5x | 3.62% | 22.04B | |
| Average | 14.73x | 1.39x | 7.34x | 2.56% | 31.74B | |
| Weighted average by Cap. | 14.65x | 1.41x | 7.10x | 2.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 5987 Stock
- Valuation ONEX Corporation
Select your edition
All financial news and data tailored to specific country editions
