Valuation Ohashi Technica Inc.

Stocks

Delayed Japan Exchange 23:58:52 2026-09-01 EDT			5-day change	1st Jan Change
1,188.00 ^JPY	-1.57%		-2.06%	-1.33%

08-06	Ohashi Technica Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	Ohashi Technica Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	22,500	17,905	21,175	21,908	23,907	28,314
Change	-	-20.42%	18.27%	3.46%	9.13%	18.43%
Enterprise Value (EV) ¹	1,247	-2,304	1,355	1,111	2,083	5,711
Change	-	-284.78%	158.82%	-18.06%	87.54%	174.18%
P/E	14.8x	10.2x	16.5x	21.9x	15.9x	13.6x
PBR	0.71x	0.54x	0.6x	0.59x	0.61x	0.7x
PEG	-	0.5x	-0.7x	-1x	0.3x	0.3x
Capitalization / Revenue	0.76x	0.55x	0.61x	0.56x	0.6x	0.69x
EV / Revenue	0.04x	-0.07x	0.04x	0.03x	0.05x	0.14x
EV / EBITDA	0.42x	-0.74x	0.46x	0.44x	0.75x	1.66x
EV / EBIT	0.59x	-1.01x	0.66x	0.69x	1.17x	2.35x
EV / FCF	1.23x	2.07x	-1.12x	0.96x	8.58x	-132x
FCF Yield	81.6%	48.3%	-89.6%	104%	11.7%	-0.76%
Dividend per Share ²	26	26	28.5	30	34	37
Rate of return	3.31%	4.02%	3.63%	3.65%	3.69%	3.34%
EPS ²	53.05	63.57	47.5	37.5	57.95	81.38
Distribution rate	49%	40.9%	60%	80%	58.7%	45.5%
Net sales ¹	29,782	32,545	34,974	39,212	40,017	40,918
EBITDA ¹	2,998	3,125	2,961	2,517	2,764	3,445
EBIT ¹	2,106	2,273	2,062	1,615	1,781	2,427
Net income ¹	1,540	1,791	1,283	1,006	1,522	2,084
Net Debt ¹	-21,253	-20,209	-19,820	-20,797	-21,824	-22,603
Reference price ²	785.50	646.50	785.50	822.00	920.50	1,107.00
Nbr of stocks (in thousands)	28,644	27,695	26,958	26,652	25,972	25,577
Announcement Date	6/25/21	6/24/22	6/23/23	6/25/24	6/24/25	6/23/26

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.($)
OHASHI TECHNICA INC.	-	-	-	-	194M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.45x	1.32x	9.99x	1.91%	43.37B
DENSO CORPORATION	12.29x	0.58x	5.1x	3.8%	30.37B
HYUNDAI MOBIS CO.,LTD	9.67x	0.58x	7.44x	1.55%	29.29B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.08x	2.74x	9.42x	4.02%	21.11B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.89x	1.22x	12.89x	0.6%	18.42B
MAGNA INTERNATIONAL INC.	10.29x	0.49x	4.83x	3.02%	17.42B
CONTINENTAL AG	13.62x	1.38x	7.16x	4.01%	16.57B
BOSCH LIMITED	48.1x	5.26x	36.77x	0.75%	15.17B
BORGWARNER INC.	13.3x	1.01x	6.68x	1.03%	13.07B
Average	19.19x	1.62x	11.14x	2.3%	20.5B
Weighted average by Cap.	18.05x	1.45x	10.21x	2.36%