Valuation Vector Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 03/07/2026 +04			5-day change	1st Jan Change
1,893.00 ^JPY	+1.50%		+12.34%	+57.49%

04-23	Vector reports 639,473 electricity network connections as of 31 March 2026, up 1.5%	RE
04-21	Vector Buys Influencer Firm Ailes in 1.31 Billion Yen Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	52,727	66,315	58,051	43,152	67,402	88,790	-	-
Change	-	25.77%	-12.46%	-25.66%	56.2%	31.73%	-	-
Enterprise Value (EV)	44,920	62,705	54,912	37,300	53,256	88,790	88,790	88,790
Change	-	39.59%	-12.43%	-32.07%	42.78%	66.72%	0%	0%
P/E	25.4x	20.9x	12.5x	10.3x	13.2x	14.3x	12.5x	11.1x
PBR	4.26x	5.13x	3.55x	2.55x	3.19x	-	-	-
PEG	-	0.4x	0.3x	-1.16x	0.6x	0.7x	0.9x	0.9x
Capitalization / Revenue	1.11x	1.2x	0.98x	0.73x	1.06x	1.26x	1.14x	1.04x
EV / Revenue	0x	0x	0x	0x	0x	1.26x	1.14x	1.04x
EV / EBITDA	0x	0x	0x	0x	0x	7.43x	6.3x	6.08x
EV / EBIT	0x	0x	0x	0x	0x	8.46x	7.4x	6.58x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	13	19	29	32	33	39	45	51
Rate of return	1.18%	1.37%	2.37%	3.48%	2.3%	2.06%	2.38%	2.69%
EPS ²	43.46	66.54	98.12	89.43	108.9	132.2	151.4	170.6
Distribution rate	29.9%	28.6%	29.6%	35.8%	30.3%	29.5%	29.7%	29.9%
Net sales ¹	47,351	55,225	59,212	59,254	63,794	70,500	78,000	85,500
EBITDA ¹	6,194	7,012	7,993	9,147	10,558	11,950	14,086	14,606
EBIT ¹	5,248	6,276	6,939	8,029	9,116	10,500	12,000	13,500
Net income ¹	2,071	3,172	4,684	4,195	5,109	6,200	7,100	8,000
Net Debt	-7,807	-3,610	-3,139	-5,852	-14,146	-	-	-
Reference price ²	1,106.00	1,391.00	1,224.00	920.00	1,437.00	1,893.00	1,893.00	1,893.00
Nbr of stocks (in thousands)	47,674	47,674	47,427	46,904	46,904	46,904	-	-
Announcement Date	14/04/22	14/04/23	12/04/24	14/04/25	14/04/26	-	-	-

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.($)
VECTOR INC.	14.32x	-	-	2.06%	551M
PUBLICIS GROUPE S.A.	12.32x	1.34x	6.07x	4.57%	24.39B
OMNICOM GROUP., INC.	8.89x	1.04x	5.58x	4.44%	22.41B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.65x	5.1x	9.02x	7.53%	10.43B
JCDECAUX SE	15.16x	-	-	3.42%	4.89B
CYBERAGENT, INC.	17.03x	0.61x	5.95x	1.42%	4.59B
WPP PLC	7.82x	0.61x	3.64x	5.92%	3.61B
MAGNITE, INC.	29.54x	4x	11.22x	-.--%	2.92B
NIQ GLOBAL INTELLIGENCE PLC	-30.71x	1.31x	5.53x	-.--%	2.92B
Average	9.56x	2.00x	6.71x	3.26%	8.52B
Weighted average by Cap.	10.51x	1.82x	6.40x	4.37%