|
Market Closed -
Japan Exchange
05:30:00 06/11/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 2,148.00 JPY | -3.81% |
|
-1.69% | -6.32% |
| 06/11 | Okamura Corporation authorizes a Buyback Plan. | CI |
| 06/11 | Okamura Corporation announces an Equity Buyback for 4,500,000 shares, representing 4.74% for ¥9,832.5 million. | CI |
Company Valuation: Okamura Corporation
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 | 203,358 | - | - |
| Change | - | 9% | 66.08% | -13.35% | 25.36% | -12.86% | - | - |
| Enterprise Value (EV) 1 | 100,321 | 111,492 | 196,534 | 189,580 | 230,676 | 202,258 | 196,658 | 190,658 |
| Change | - | 11.14% | 76.28% | -3.54% | 21.68% | -12.32% | -2.77% | -3.05% |
| P/E | 8.01x | 8.36x | 10.6x | 8.44x | 10.4x | 9.26x | 9.12x | 9.35x |
| PBR | 0.83x | 0.86x | 1.25x | 1.01x | 1.14x | 0.96x | 0.91x | 0.87x |
| PEG | - | 1.06x | 0.3x | 0.97x | 6.26x | -4.54x | 6.09x | -3.78x |
| Capitalization / Revenue | 0.45x | 0.47x | 0.72x | 0.59x | 0.71x | 0.59x | 0.57x | 0.55x |
| EV / Revenue | 0.38x | 0.4x | 0.66x | 0.6x | 0.7x | 0.59x | 0.55x | 0.52x |
| EV / EBITDA | 4.62x | 4.73x | 6.43x | 6.17x | 7.21x | 5.75x | 5.18x | 4.83x |
| EV / EBIT | 6.28x | 6.42x | 8.18x | 7.92x | 9.55x | 7.59x | 6.87x | 6.58x |
| EV / FCF | 32.7x | 117x | 21.6x | -14.3x | 16.3x | 17.6x | 11.4x | 11.5x |
| FCF Yield | 3.05% | 0.86% | 4.63% | -7.01% | 6.14% | 5.7% | 8.78% | 8.71% |
| 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% | 4.91% | 5% | 4.92% |
| 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 | 2,148.00 | 2,148.00 | 2,148.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.26x | 0.59x | 5.75x | 4.91% | 1.28B | |
| 21.55x | 3.57x | 13.88x | 1.26% | 6.55B | |
| 13.05x | 1.64x | 9.65x | 1.27% | 3.69B | |
| 20.03x | - | - | 2.98% | 3.42B | |
| 16.04x | 0.96x | 11.66x | 4.39% | 3.18B | |
| 13.7x | 1.14x | 5.82x | 3.8% | 2.92B | |
| 17.26x | 0.58x | 6.16x | 3.02% | 2.22B | |
| 16.86x | - | - | 2.86% | 1.53B | |
| 12.84x | 0.65x | 6.51x | 3.49% | 1.48B | |
| 14.56x | - | - | 2.24% | 1.4B | |
| Average | 15.52x | 1.30x | 8.49x | 3.02% | 2.77B | |
| Weighted average by Cap. | 16.77x | 1.82x | 9.91x | 2.67% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7994 Stock
- Valuation Okamura Corporation
Select your edition
All financial news and data tailored to specific country editions
