Company Valuation: Oracle Corporation Japan

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,002,039 1,369,661 1,427,599 2,167,204 1,103,179 1,267,477 - -
Change - 36.69% 4.23% 51.81% -49.1% 14.89% - -
Enterprise Value (EV) 1 941,897 1,265,130 1,335,695 2,100,588 1,018,211 1,178,689 1,158,236 1,117,072
Change - 34.32% 5.58% 57.27% -51.53% 15.76% -1.74% -3.55%
P/E 19.6x 26.3x 25.6x 35.6x 17.4x 18x 16.9x 15.4x
PBR 8x 8.78x 7.44x 13.2x 5.39x 5.89x 5.91x 4.67x
PEG - 15.03x 3.69x 3.88x 3.75x 1.7x 2.49x 1.65x
Capitalization / Revenue 4.67x 6.04x 5.84x 8.22x 3.87x 4.13x 3.84x 3.48x
EV / Revenue 4.39x 5.58x 5.46x 7.97x 3.57x 3.84x 3.51x 3.06x
EV / EBITDA 12.6x 16.7x 16.5x 23.8x 11.2x 11.4x 10.7x 9.48x
EV / EBIT 12.9x 17x 16.7x 24.2x 11.3x 11.5x 10.7x 9.38x
EV / FCF 6.16x 18.9x 16.7x 32.5x 14x 12x 16.1x 14x
FCF Yield 16.2% 5.3% 5.97% 3.08% 7.13% 8.34% 6.2% 7.15%
Dividend per Share 2 160 162 674 190 858 664.9 328.5 256.8
Rate of return 2.05% 1.52% 6.06% 1.12% 9.96% 6.72% 3.32% 2.6%
EPS 2 399 406 434.2 474 496 548.7 585.9 640.5
Distribution rate 40.1% 39.9% 155% 40.1% 173% 121% 56.1% 40.1%
Net sales 1 214,691 226,914 244,542 263,510 285,073 306,743 330,343 364,720
EBITDA 1 74,866 75,729 81,131 88,091 91,117 103,691 108,545 117,874
EBIT 1 73,213 74,396 79,820 86,832 89,795 102,469 108,227 119,085
Net income 1 51,182 52,009 55,603 60,725 63,537 70,804 75,611 83,101
Net Debt 1 -60,142 -104,531 -91,904 -66,616 -84,968 -88,788 -109,241 -150,405
Reference price 2 7,820.00 10,680.00 11,130.00 16,895.00 8,617.00 9,890.00 9,890.00 9,890.00
Nbr of stocks (in thousands) 128,138 128,245 128,266 128,275 128,024 128,157 - -
Announcement Date 6/24/22 6/23/23 6/25/24 6/27/25 6/25/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
25.28x9.34x15.26x0.8% 3,697B
126.07x55.06x89.36x-.--% 463B
458.99x19.62x77.59x-.--% 92.25B
67x14.14x29.8x-.--% 88.68B
106.97x9.05x24.18x-.--% 81.43B
34x1.64x13.13x-.--% 61.7B
193.18x6.2x24.01x-.--% 48.76B
34.88x7.3x35.04x-.--% 46.02B
110.17x4.35x21.13x-.--% 37.95B
Average 128.50x 14.08x 36.61x 0.09% 513B
Weighted average by Cap. 48.97x 14.02x 24.68x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 4716 Stock
  4. OCJ Stock
  5. Valuation Oracle Corporation Japan