Valuation OYO Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 16/09/26 pm AEST			5-day change	1st Jan Change
2,856.00 ^JPY	+0.85%		+0.28%	+1.82%

12/08	OYO Corporation Announces Dividend for the Second Quarter-End of the Fiscal Year Ending December 31, 2026, Payable on September 14, 2026	CI
12/08	OYO Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	31,992	54,568	55,826	49,187	60,084	63,919
Change	-	70.57%	2.31%	-11.89%	22.15%	6.38%
Enterprise Value (EV) ¹	5,250	27,264	37,165	33,930	51,259	49,576
Change	-	419.28%	36.32%	-8.7%	51.07%	-3.28%
P/E	18x	19x	30.3x	12.3x	15.1x	14.8x
PBR	0.47x	0.78x	0.79x	0.66x	0.77x	0.82x
PEG	-	0.3x	-0.9x	0x	7.85x	1.3x
Capitalization / Revenue	0.64x	1.06x	0.95x	0.75x	0.81x	0.84x
EV / Revenue	0.11x	0.53x	0.63x	0.52x	0.69x	0.65x
EV / EBITDA	1.37x	5.61x	9.6x	7.44x	7.9x	7.97x
EV / EBIT	2.09x	7.32x	14.4x	11.7x	11.5x	11.9x
EV / FCF	1.65x	355x	-5.39x	-12.5x	-15.8x	7.43x
FCF Yield	60.6%	0.28%	-18.5%	-8%	-6.32%	13.5%
Dividend per Share ²	32	46	48	58	86	110
Rate of return	2.61%	2.14%	2.1%	2.83%	3.34%	3.92%
EPS ²	68.2	112.9	75.33	167.2	170.4	189.2
Distribution rate	46.9%	40.7%	63.7%	34.7%	50.5%	58.1%
Net sales ¹	49,608	51,675	59,011	65,602	74,085	76,285
EBITDA ¹	3,834	4,858	3,873	4,563	6,492	6,222
EBIT ¹	2,517	3,724	2,578	2,902	4,440	4,166
Net income ¹	1,781	2,866	1,864	4,006	4,010	4,331
Net Debt ¹	-26,742	-27,304	-18,661	-15,257	-8,825	-14,343
Reference price ²	1,225.00	2,150.00	2,282.00	2,052.00	2,577.00	2,805.00
Nbr of stocks (in thousands)	26,116	25,380	24,464	23,970	23,316	22,787
Announcement Date	26/3/21	25/3/22	24/3/23	26/3/24	26/3/25	25/3/26

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.($)
OYO CORPORATION	-	-	-	-	416M
QUANTA SERVICES, INC.	53.02x	2.45x	23.38x	0.07%	92.21B
VINCI	12.17x	1.05x	5.73x	4.8%	70.76B
LARSEN & TOUBRO LIMITED	25.87x	2x	19.62x	1.19%	55.21B
COMFORT SYSTEMS USA, INC.	32.46x	4.07x	22.11x	0.21%	55.4B
FERROVIAL N.V.	49.72x	3.96x	25.18x	1.84%	39.31B
EMCOR GROUP, INC.	22.46x	1.53x	14.11x	0.21%	32.44B
HOCHTIEF AG	26.28x	0.64x	10.7x	2.36%	32.83B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.36x	0.43x	6.85x	2.76%	29.25B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.95x	0.31x	5.79x	5.93%	26.4B
Average	27.59x	1.83x	14.83x	2.15%	43.42B
Weighted average by Cap.	30.61x	2.04x	16.19x	1.88%