Valuation Vector Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 29/07/2026 +04			5-day change	1st Jan Change
1,765.00 ^JPY	-0.84%		+3.22%	+46.84%

07-15	Vector Inc. Revises Consolidated Earnings Guidance for the Second Quarter (Interim Period) of the Fiscal Year Ending August 31, 2026	CI
07-15	Vector Inc. Reports Earnings Results for the First Quarter Ended May 31, 2026	CI

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	83,490	-	-
Change	-	25.77%	-12.46%	-25.66%	56.2%	23.87%	-	-
Enterprise Value (EV)	44,920	62,705	54,912	37,300	53,256	83,490	83,490	83,490
Change	-	39.59%	-12.43%	-32.07%	42.78%	56.77%	0%	0%
P/E	25.4x	20.9x	12.5x	10.3x	13.2x	13.5x	11.8x	10.4x
PBR	4.26x	5.13x	3.55x	2.55x	3.19x	-	-	-
PEG	-	0.4x	0.3x	-1.16x	0.6x	0.6x	0.8x	0.8x
Capitalization / Revenue	1.11x	1.2x	0.98x	0.73x	1.06x	1.18x	1.07x	0.98x
EV / Revenue	0x	0x	0x	0x	0x	1.18x	1.07x	0.98x
EV / EBITDA	0x	0x	0x	0x	0x	6.99x	5.93x	5.72x
EV / EBIT	0x	0x	0x	0x	0x	7.95x	6.96x	6.18x
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%	2.19%	2.53%	2.87%
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	1,780.00	1,780.00	1,780.00
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.	13.46x	-	-	2.19%	510M
PUBLICIS GROUPE S.A.	13.39x	1.47x	6.64x	4.18%	26.7B
OMNICOM GROUP., INC.	9.65x	1.12x	5.95x	4.36%	24.57B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.72x	5.62x	10.21x	6.9%	11.41B
JCDECAUX SE	16.13x	1.23x	4.17x	3.11%	5.36B
CYBERAGENT, INC.	17.66x	0.63x	6.15x	1.36%	4.69B
WPP PLC	9.92x	0.68x	4.11x	4.71%	4.57B
NIQ GLOBAL INTELLIGENCE PLC	-36.37x	1.43x	6.04x	-.--%	3.45B
HAKUHODO DY HOLDINGS INC	18.61x	0.4x	5.67x	2.43%	2.88B
Average	8.35x	1.57x	6.12x	3.25%	9.35B
Weighted average by Cap.	10.57x	1.79x	6.54x	4.16%