Valuation Okamura Corporation

Stocks

Market Closed - Japan Exchange 05:30:00 29/10/26 pm AEDT			5-day change	1st Jan Change
2,169.00 ^JPY	-0.32%		-2.95%	-5.41%

09/10	Okamura Corporation Announces Dividend for the Second Quarter-End of the Fiscal Year Ending March 31, 2027, Payable on December 10, 2026	CI
01/07	SMBC Nikko Downgrades Okamura to Neutral from Outperform; Price Target is 2,200 Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	118,681	129,359	214,846	186,157	233,376	205,346	-	-
Change	-	9%	66.08%	-13.35%	25.36%	-12.01%	-	-
Enterprise Value (EV) ¹	100,321	111,492	196,534	189,580	230,676	204,246	198,646	192,646
Change	-	11.14%	76.28%	-3.54%	21.68%	-11.46%	-2.74%	-3.02%
P/E	8.01x	8.36x	10.6x	8.44x	10.4x	9.35x	9.21x	9.45x
PBR	0.83x	0.86x	1.25x	1.01x	1.14x	0.97x	0.92x	0.88x
PEG	-	1.06x	0.3x	0.97x	6.26x	-4.59x	6.15x	-3.83x
Capitalization / Revenue	0.45x	0.47x	0.72x	0.59x	0.71x	0.6x	0.58x	0.56x
EV / Revenue	0.38x	0.4x	0.66x	0.6x	0.7x	0.6x	0.56x	0.52x
EV / EBITDA	4.62x	4.73x	6.43x	6.17x	7.21x	5.81x	5.24x	4.89x
EV / EBIT	6.28x	6.42x	8.18x	7.92x	9.55x	7.66x	6.94x	6.65x
EV / FCF	32.7x	117x	21.6x	-14.3x	16.3x	17.7x	11.5x	11.6x
FCF Yield	3.05%	0.86%	4.63%	-7.01%	6.14%	5.64%	8.69%	8.62%
Dividend per Share ²	40	55	86	94	104	105.5	107.5	105.7
Rate of return	3.3%	4.03%	3.79%	4.78%	4.22%	4.86%	4.96%	4.87%
EPS ²	151.3	163.2	214.3	232.9	236.8	232	235.4	229.6
Distribution rate	26.4%	33.7%	40.1%	40.4%	43.9%	45.5%	45.7%	46%
Net sales ¹	261,175	277,015	298,295	314,527	329,031	342,168	354,480	368,577
EBITDA ¹	21,709	23,585	30,568	30,724	31,974	35,150	37,943	39,435
EBIT ¹	15,972	17,372	24,036	23,935	24,144	26,648	28,605	28,987
Net income ¹	14,992	15,906	20,280	22,045	22,416	21,915	22,130	21,393
Net Debt ¹	-18,360	-17,867	-18,312	3,423	-2,700	-1,100	-6,700	-12,700
Reference price ²	1,212.00	1,364.00	2,270.00	1,967.00	2,465.00	2,169.00	2,169.00	2,169.00
Nbr of stocks (in thousands)	97,921	94,838	94,646	94,640	94,676	94,673	-	-
Announcement Date	11/5/22	10/5/23	10/5/24	9/5/25	8/5/26	-	-	-

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.($)
OKAMURA CORPORATION	9.38x	0.6x	5.83x	4.85%	1.3B
MSA SAFETY INCORPORATED	20.87x	3.73x	14.49x	1.21%	6.83B
BRADY CORPORATION	13.58x	1.69x	9.95x	1.22%	3.84B
HNI CORPORATION	18.38x	-	-	2.9%	3.38B
SOCIÉTÉ BIC	13.79x	1.15x	5.86x	3.74%	2.93B
SHANGHAI M&G STATIONERY INC.	13.86x	0.87x	11.23x	4.91%	2.91B
KOKUYO CO., LTD.	17.04x	0.6x	6.22x	3%	2.26B
NOHMI BOSAI LTD.	17.21x	-	-	2.81%	1.56B
PILOT CORPORATION	14.71x	-	-	2.22%	1.42B
MILLERKNOLL, INC.	12.39x	0.64x	6.25x	3.62%	1.43B
Average	15.12x	1.32x	8.55x	3.05%	2.79B
Weighted average by Cap.	16.29x	1.90x	10.12x	2.65%