Valuation Okamoto Industries, Inc.

Stocks

Delayed Japan Exchange 21:14:43 2026-10-26 EDT			5-day change	1st Jan Change
6,170.00 ^JPY	+0.33%		+0.33%	+12.80%

10-13	Okamoto Industries, Inc. signed a letter of intent to acquire Okeho from Richard Robin for ?0.30 million.	CI
09-17	Okamoto Industries, Inc.'s Equity Buyback announced on November 7, 2025, has closed with 170,300 shares, representing 1% for ¥999.92 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	78,670	71,619	70,034	86,729	87,750	101,339
Change	-	-8.96%	-2.21%	23.84%	1.18%	15.49%
Enterprise Value (EV) ¹	52,704	41,872	39,231	50,207	49,751	70,285
Change	-	-20.55%	-6.31%	27.98%	-0.91%	41.27%
P/E	13.8x	13x	14.7x	11.8x	13.2x	21x
PBR	1.17x	0.99x	0.92x	0.98x	0.93x	0.92x
PEG	-	-14.44x	-1.5x	0.2x	-1.5x	-0.8x
Capitalization / Revenue	0.91x	0.8x	0.71x	0.82x	0.8x	0.94x
EV / Revenue	0.61x	0.47x	0.4x	0.47x	0.46x	0.65x
EV / EBITDA	4.74x	4.2x	4.19x	3.95x	4.48x	7.68x
EV / EBIT	6.37x	5.55x	5.69x	5x	5.72x	11.2x
EV / FCF	14.8x	7.78x	12x	14.2x	29.5x	-16x
FCF Yield	6.75%	12.9%	8.34%	7.05%	3.39%	-6.24%
Dividend per Share ²	100	105	110	110	120	120
Rate of return	2.38%	2.69%	2.77%	2.22%	2.37%	2.02%
EPS ²	304	301.3	271.1	420.3	383.3	282.8
Distribution rate	32.9%	34.8%	40.6%	26.2%	31.3%	42.4%
Net sales ¹	86,361	89,581	99,076	106,123	109,107	108,040
EBITDA ¹	11,124	9,968	9,358	12,710	11,096	9,157
EBIT ¹	8,271	7,542	6,900	10,041	8,702	6,248
Net income ¹	5,697	5,577	4,893	7,388	6,674	4,855
Net Debt ¹	-25,966	-29,747	-30,803	-36,522	-37,999	-31,054
Reference price ²	4,205.00	3,905.00	3,975.00	4,945.00	5,060.00	5,930.00
Nbr of stocks (in thousands)	18,709	18,340	17,619	17,539	17,342	17,089
Announcement Date	6/29/21	6/29/22	6/29/23	6/27/24	6/25/25	6/24/26

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.($)
OKAMOTO INDUSTRIES, INC.	-	-	-	-	669M
LINDE PLC	31.05x	7.1x	18.15x	1.26%	235B
AIR LIQUIDE	28.29x	4.36x	14.06x	2.1%	125B
THE SHERWIN-WILLIAMS COMPANY	30.26x	3.67x	18.8x	0.95%	81.34B
NAN YA PLASTICS CORPORATION	19.45x	6.93x	30.79x	3.8%	73.24B
AIR PRODUCTS & CHEMICALS, INC.	91.19x	6.69x	15.57x	2.35%	68.4B
SABIC	80.71x	1.19x	8.05x	6.44%	34.37B
WANHUA CHEMICAL GROUP CO., LTD.	11x	1.15x	6.33x	2.84%	31.4B
PPG INDUSTRIES, INC.	15.43x	1.76x	10.36x	2.62%	24.59B
DOW INC.	16.65x	0.84x	5.86x	4.29%	23.69B
Average	36.00x	3.74x	14.22x	2.96%	69.68B
Weighted average by Cap.	35.66x	5.19x	16.84x	2.23%