Valuation Organo Corporation OTC Markets

Stocks

Delayed OTC Markets 12:52:04 2026-08-13 EDT			5-day change	1st Jan Change
93.00 ^USD	+7.27%		0.00%	+75.37%

08-03	Organo Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-04	Organo Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	116,036	165,430	353,770	292,805	625,823	624,210	-	-
Change	-	42.57%	113.85%	-17.23%	113.73%	-0.26%	-	-
Enterprise Value (EV) ¹	111,466	182,891	372,593	298,611	629,170	622,208	602,468	569,382
Change	-	64.08%	103.72%	-19.86%	110.7%	-1.11%	-3.17%	-5.49%
P/E	12.6x	14.1x	20.4x	12.1x	22x	20.6x	17.5x	16.1x
PBR	1.53x	1.92x	3.47x	2.42x	4.38x	3.8x	3.39x	2.97x
PEG	-	0.5x	0.4x	0.3x	1.3x	3.09x	1x	1.85x
Capitalization / Revenue	1.04x	1.25x	2.35x	1.79x	3.52x	3.06x	2.72x	2.54x
EV / Revenue	0.99x	1.38x	2.48x	1.83x	3.54x	3.05x	2.62x	2.32x
EV / EBITDA	-	10.7x	15.2x	9.04x	15.9x	14.4x	11.7x	10.2x
EV / EBIT	10.3x	12x	16.5x	9.6x	16.7x	15x	12.6x	11x
EV / FCF	15.1x	-9.14x	161x	16.3x	65.7x	23x	21x	17.9x
FCF Yield	6.64%	-10.9%	0.62%	6.13%	1.52%	4.35%	4.77%	5.58%
Dividend per Share ²	40	62	102	160	200	226.7	246.7	260
Rate of return	1.58%	1.72%	1.32%	2.51%	1.47%	1.67%	1.82%	1.92%
EPS ²	200.7	255.8	376.9	525.4	617.7	658.9	774.2	841.6
Distribution rate	19.9%	24.2%	27.1%	30.5%	32.4%	34.4%	31.9%	30.9%
Net sales ¹	112,069	132,426	150,356	163,269	177,654	203,900	229,600	245,433
EBITDA ¹	-	17,036	24,554	33,045	39,629	43,200	51,650	55,700
EBIT ¹	10,850	15,212	22,544	31,120	37,648	41,400	47,800	51,967
Net income ¹	9,210	11,730	17,310	24,150	28,401	30,867	35,600	38,700
Net Debt ¹	-4,570	17,461	18,823	5,806	3,347	-2,003	-21,743	-54,829
Reference price ²	2,532.50	3,605.00	7,700.00	6,370.00	13,610.00	13,575.00	13,575.00	13,575.00
Nbr of stocks (in thousands)	45,819	45,889	45,944	45,966	45,983	45,982	-	-
Announcement Date	5/12/22	5/12/23	5/13/24	5/13/25	5/13/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DONALDSON COMPANY, INC.	23.93x	3.07x	16.41x	1.29%	10.81B
CECO ENVIRONMENTAL CORP.	164.44x	3.38x	21.31x	-	4.19B
ORGANO CORPORATION	20.6x	3.05x	14.4x	1.67%	3.93B
MAYAIR TECHNOLOGY (CHINA) CO., LTD.	28.95x	-	-	-	1.35B
EUREKA FORBES LIMITED	35.02x	2.36x	20.11x	0.51%	838M
Average	54.59x	2.96x	18.06x	1.15%	4.22B
Weighted average by Cap.	51.95x	3.10x	17.21x	1.34%