Valuation Oricon Inc.

Stocks

Delayed Japan Exchange 02:30:00 2026-09-17 EDT			5-day change	1st Jan Change
1,357.00 ^JPY	0.00%		0.00%	+59.09%

07-13	Marunouchi Capital Fund 3, a fund managed by Marunouchi Capital Inc. completed the acquisition of 31.53% stake in Oricon Inc. for ¥5.6 billion.	CI
05-28	Oricon inc - Marunouchi Capital-backed management buyout to take co private, launch tender offer at 1,332 yen per share	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	12,257	13,161	10,993	10,477	10,513	17,421	-	-
Change	-	7.37%	-16.47%	-4.69%	0.35%	65.71%	-	-
Enterprise Value (EV)	9,050	10,203	7,400	6,710	6,095	17,421	17,421	17,421
Change	-	12.74%	-27.47%	-9.32%	-9.16%	185.82%	0%	0%
P/E	12.2x	12x	10.6x	10.6x	16.8x	16.6x	15x	13.7x
PBR	2.98x	2.83x	2.12x	1.85x	1.81x	-	-	-
PEG	-	1.1x	-3.51x	-2.38x	-0.5x	0.2x	1.4x	1.46x
Capitalization / Revenue	2.72x	2.7x	2.29x	2.13x	1.66x	2.68x	2.54x	2.38x
EV / Revenue	0x	0x	0x	0x	0x	2.68x	2.54x	2.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.6x	9.68x	8.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	23	27	29	36	36	36	38	40
Rate of return	2.55%	2.73%	3.43%	4.44%	4.4%	2.65%	2.8%	2.95%
EPS ²	74.2	82.48	79.99	76.42	48.7	81.8	90.4	98.9
Distribution rate	31%	32.7%	36.3%	47.1%	73.9%	44%	42%	40.4%
Net sales ¹	4,502	4,875	4,800	4,916	6,320	6,500	6,860	7,330
EBITDA	1,638	-	-	-	-	-	-	-
EBIT ¹	1,520	1,765	1,556	1,402	1,543	1,640	1,800	1,980
Net income ¹	1,011	1,106	1,055	992	625	1,050	1,160	1,270
Net Debt	-3,207	-2,958	-3,593	-3,767	-4,418	-	-	-
Reference price ²	903.00	990.00	846.00	810.00	819.00	1,357.00	1,357.00	1,357.00
Nbr of stocks (in thousands)	13,573	13,294	12,994	12,934	12,836	12,838	-	-
Announcement Date	5/10/22	5/10/23	5/8/24	5/8/25	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.($)
ORICON INC.	16.59x	-	-	2.65%	112M
NETFLIX, INC.	21.32x	6.31x	18.95x	-.--%	318B
UBER TECHNOLOGIES, INC.	21.91x	2.54x	12.95x	-.--%	145B
SPOTIFY TECHNOLOGY S.A.	38.88x	4.56x	29.8x	-.--%	113B
AIRBNB, INC.	31.53x	6.18x	17.35x	-.--%	98.76B
SK SQUARE CO., LTD.	2.74x	72.22x	2.01x	0.15%	98.24B
PROSUS N.V.	10.02x	7.28x	87.5x	0.68%	86.73B
DOORDASH, INC.	76.13x	4.5x	21.46x	-.--%	85.26B
NASPERS LIMITED	7.76x	2.98x	61.67x	0.77%	33.82B
ETERNAL LIMITED	184.67x	2.88x	83.96x	-.--%	30.38B
Average	41.15x	12.16x	37.30x	0.43%	100.9B
Weighted average by Cap.	30.68x	11.69x	26.99x	0.1%