Valuation Okamura Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-23 EDT			5-day change	1st Jan Change
2,223.00 ^JPY	-1.11%		-0.85%	-3.05%

10-09	Okamura Corporation Announces Dividend for the Second Quarter-End of the Fiscal Year Ending March 31, 2027, Payable on December 10, 2026	CI
07-01	SMBC Nikko Downgrades Okamura to Neutral from Outperform; Price Target is 2,200 Yen	MT

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	210,458	-	-
Change	-	9%	66.08%	-13.35%	25.36%	-9.82%	-	-
Enterprise Value (EV) ¹	100,321	111,492	196,534	189,580	230,676	209,358	201,698	195,298
Change	-	11.14%	76.28%	-3.54%	21.68%	-9.24%	-3.66%	-3.17%
P/E	8.01x	8.36x	10.6x	8.44x	10.4x	9.54x	9.44x	9.66x
PBR	0.83x	0.86x	1.25x	1.01x	1.14x	1.01x	0.94x	0.9x
PEG	-	1.06x	0.3x	0.97x	6.26x	-6.02x	8.89x	-4.17x
Capitalization / Revenue	0.45x	0.47x	0.72x	0.59x	0.71x	0.61x	0.59x	0.57x
EV / Revenue	0.38x	0.4x	0.66x	0.6x	0.7x	0.61x	0.57x	0.53x
EV / EBITDA	4.62x	4.73x	6.43x	6.17x	7.21x	5.91x	5.32x	4.94x
EV / EBIT	6.28x	6.42x	8.18x	7.92x	9.55x	7.84x	7.05x	6.73x
EV / FCF	32.7x	117x	21.6x	-14.3x	16.3x	18.8x	11.7x	11.7x
FCF Yield	3.05%	0.86%	4.63%	-7.01%	6.14%	5.33%	8.55%	8.54%
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%	4.75%	4.84%	4.75%
EPS ²	151.3	163.2	214.3	232.9	236.8	233	235.5	230.1
Distribution rate	26.4%	33.7%	40.1%	40.4%	43.9%	45.3%	45.6%	45.9%
Net sales ¹	261,175	277,015	298,295	314,527	329,031	343,650	356,075	370,767
EBITDA ¹	21,709	23,585	30,568	30,724	31,974	35,453	37,937	39,495
EBIT ¹	15,972	17,372	24,036	23,935	24,144	26,712	28,600	29,027
Net income ¹	14,992	15,906	20,280	22,045	22,416	22,017	22,137	21,433
Net Debt ¹	-18,360	-17,867	-18,312	3,423	-2,700	-1,100	-8,760	-15,160
Reference price ²	1,212.00	1,364.00	2,270.00	1,967.00	2,465.00	2,223.00	2,223.00	2,223.00
Nbr of stocks (in thousands)	97,921	94,838	94,646	94,640	94,676	94,673	-	-
Announcement Date	5/11/22	5/10/23	5/10/24	5/9/25	5/8/26	-	-	-

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.($)
OKAMURA CORPORATION	9.54x	0.61x	5.91x	4.75%	1.34B
MSA SAFETY INCORPORATED	21.47x	3.82x	14.86x	1.18%	7.03B
BRADY CORPORATION	13.53x	1.68x	9.92x	1.23%	3.83B
HNI CORPORATION	18.65x	-	-	2.86%	3.43B
SOCIÉTÉ BIC	14.01x	1.17x	5.96x	3.68%	2.99B
SHANGHAI M&G STATIONERY INC.	13.96x	0.87x	11.3x	4.87%	2.93B
KOKUYO CO., LTD.	17.7x	0.63x	6.54x	2.87%	2.36B
NOHMI BOSAI LTD.	17.33x	-	-	2.79%	1.59B
PILOT CORPORATION	15.03x	-	-	2.17%	1.46B
MILLERKNOLL, INC.	12.63x	0.64x	6.32x	3.55%	1.45B
Average	15.39x	1.35x	8.69x	2.99%	2.84B
Weighted average by Cap.	16.61x	1.94x	10.30x	2.6%