Valuation Vector Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 17/07/2026 +04			5-day change	1st Jan Change
1,669.00 ^JPY	-2.17%		-15.79%	+38.85%

07-15	Vector Inc. Revises Consolidated Earnings Guidance for the Second Quarter (Interim Period) of the Fiscal Year Ending August 31, 2026	CI
04-23	Vector reports 639,473 electricity network connections as of 31 March 2026, up 1.5%	RE

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	78,284	-	-
Change	-	25.77%	-12.46%	-25.66%	56.2%	16.14%	-	-
Enterprise Value (EV)	44,920	62,705	54,912	37,300	53,256	78,284	78,284	78,284
Change	-	39.59%	-12.43%	-32.07%	42.78%	47%	0%	0%
P/E	25.4x	20.9x	12.5x	10.3x	13.2x	12.6x	11x	9.78x
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	1.11x	1x	0.92x
EV / Revenue	0x	0x	0x	0x	0x	1.11x	1x	0.92x
EV / EBITDA	0x	0x	0x	0x	0x	6.55x	5.56x	5.36x
EV / EBIT	0x	0x	0x	0x	0x	7.46x	6.52x	5.8x
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%	2.34%	2.7%	3.06%
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	1,669.00	1,669.00	1,669.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VECTOR INC.	12.62x	-	-	2.34%	482M
PUBLICIS GROUPE S.A.	12.53x	1.38x	6.22x	4.48%	25.06B
OMNICOM GROUP., INC.	9.18x	1.07x	5.69x	4.26%	23.29B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.89x	5.23x	9.5x	7.38%	10.65B
JCDECAUX SE	16.02x	1.22x	4.14x	3.13%	5.34B
CYBERAGENT, INC.	17.39x	0.62x	6.09x	1.39%	4.63B
WPP PLC	8.8x	0.64x	3.86x	5.31%	4.1B
NIQ GLOBAL INTELLIGENCE PLC	-34.2x	1.38x	5.84x	-.--%	3.25B
Average	6.78x	1.65x	5.91x	3.54%	9.6B
Weighted average by Cap.	9.79x	1.72x	6.22x	4.38%