Valuation O-Well Corporation

Stocks

Delayed Japan Exchange 21:14:20 2026-11-01 EST			5-day change	1st Jan Change
1,277.00 ^JPY	-0.78%		+5.89%	+20.13%

08-05	Micware Co., Ltd. agreed to acquire remaining 30% stake in Micware North America, Inc. from O-Well Corporation and Uni-Electronics, Inc. for $1.8 million.	CI
08-05	Micware Co., Ltd. signed a share purchase agreement to acquire remaining 30% stake in Micware Asia Pacific Co., Ltd from O-Well Corporation and Uni-Electronics, Inc. for THB 12.9 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	6,569	5,423	8,104	11,854	9,683	10,563
Change	-	-17.45%	49.44%	46.27%	-18.32%	9.09%
Enterprise Value (EV) ¹	4,795	5,449	8,108	10,087	6,897	10,432
Change	-	13.62%	48.8%	24.41%	-31.63%	51.26%
P/E	16.5x	21.1x	12.5x	7.76x	5.54x	5.87x
PBR	0.33x	0.3x	0.42x	0.57x	0.45x	0.47x
PEG	-	-0.6x	0x	0x	0.3x	2.07x
Capitalization / Revenue	0.12x	0.1x	0.13x	0.17x	0.14x	0.15x
EV / Revenue	0.09x	0.1x	0.13x	0.14x	0.1x	0.15x
EV / EBITDA	29.2x	11.3x	8.35x	8.04x	4.36x	6.54x
EV / EBIT	-64.8x	23.6x	11.7x	10.8x	5.56x	8.27x
EV / FCF	3.26x	-3.4x	315x	6.32x	11.4x	-5.92x
FCF Yield	30.7%	-29.4%	0.32%	15.8%	8.78%	-16.9%
Dividend per Share ²	12	17	27	32	45	45
Rate of return	1.89%	3.19%	3.4%	2.76%	4.67%	4.29%
EPS ²	38.47	25.25	63.76	149.3	173.9	178.8
Distribution rate	31.2%	67.3%	42.3%	21.4%	25.9%	25.2%
Net sales ¹	54,621	56,945	64,329	71,049	69,416	68,268
EBITDA ¹	164	483	971	1,255	1,583	1,596
EBIT ¹	-74	231	692	931	1,240	1,261
Net income ¹	398	261	650	1,526	1,779	1,798
Net Debt ¹	-1,774	26	4	-1,767	-2,786	-131
Reference price ²	635.00	533.00	794.00	1,159.00	964.00	1,050.00
Nbr of stocks (in thousands)	10,346	10,174	10,207	10,228	10,044	10,060
Announcement Date	6/23/21	6/21/22	6/21/23	6/21/24	6/23/25	6/22/26

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.($)
O-WELL CORPORATION	-	-	-	-	82.2M
LINDE PLC	31.6x	7.1x	18.23x	1.25%	236B
AIR LIQUIDE	29.24x	4.51x	14.57x	2.04%	129B
THE SHERWIN-WILLIAMS COMPANY	29.94x	3.6x	18.66x	0.97%	79.88B
NAN YA PLASTICS CORPORATION	19.12x	6.82x	30.3x	3.86%	71.94B
AIR PRODUCTS & CHEMICALS, INC.	93.95x	6.87x	16x	2.28%	70.46B
SABIC	88.37x	1.31x	9.04x	5.88%	37.63B
WANHUA CHEMICAL GROUP CO., LTD.	10.82x	1.08x	5.84x	2.85%	33.02B
PPG INDUSTRIES, INC.	16.23x	1.87x	10.87x	2.43%	26.4B
DOW INC.	17.72x	0.88x	6.11x	4.02%	25.21B
Average	37.44x	3.78x	14.40x	2.84%	70.93B
Weighted average by Cap.	36.89x	5.18x	16.85x	2.19%