Valuation Origin Company, Limited

Stocks

Delayed Japan Exchange 20:48:42 2026-09-13 EDT			5-day change	1st Jan Change
1,260.00 ^JPY	+0.80%		-2.78%	+17.98%

05-13	Tranche Update on Origin Company, Limited's Equity Buyback Plan announced on May 12, 2026.	CI
05-12	Origin Company, Limited's Equity Buyback announced on May 12, 2026, has closed with 124,600 shares, representing 2.37% for ¥128.46 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,994	7,556	7,724	6,930	5,896	5,766
Change	-	-15.99%	2.23%	-10.28%	-14.92%	-2.2%
Enterprise Value (EV) ¹	3,179	-1,258	-1,165	-559.3	1,676	3,371
Change	-	-139.58%	7.4%	51.99%	399.63%	101.16%
P/E	-7.85x	3.46x	21.6x	-4.82x	-72.6x	-2.6x
PBR	0.42x	0.32x	0.32x	0.29x	0.25x	0.25x
PEG	-	-0x	-0.3x	0x	0.8x	-0x
Capitalization / Revenue	0.35x	0.23x	0.24x	0.25x	0.2x	0.21x
EV / Revenue	0.12x	-0.04x	-0.04x	-0.02x	0.06x	0.13x
EV / EBITDA	12.3x	-0.4x	-0.75x	-1.44x	2.33x	39.7x
EV / EBIT	-3.52x	-0.59x	-2.03x	0.96x	-6.81x	-3.57x
EV / FCF	5.12x	-0.98x	-1.5x	-2.63x	-0.54x	11.2x
FCF Yield	19.5%	-102%	-66.8%	-38%	-184%	8.95%
Dividend per Share ²	21	65	40	30	40	35
Rate of return	1.45%	5.34%	3.06%	2.44%	3.59%	3.19%
EPS ²	-184.6	351.2	60.62	-255	-15.36	-422.3
Distribution rate	-11.4%	18.5%	66%	-11.8%	-260%	-8.29%
Net sales ¹	25,926	32,347	32,036	28,205	28,803	26,877
EBITDA ¹	258	3,147	1,560	388	718	85
EBIT ¹	-904	2,129	574	-583	-246	-944
Net income ¹	-1,156	2,180	365	-1,468	-83	-2,220
Net Debt ¹	-5,815	-8,814	-8,889	-7,489	-4,220	-2,395
Reference price ²	1,450.00	1,217.00	1,307.00	1,230.00	1,115.00	1,097.00
Nbr of stocks (in thousands)	6,202	6,209	5,910	5,634	5,288	5,257
Announcement Date	6/25/21	6/29/22	6/29/23	6/27/24	6/27/25	6/25/26

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.($)
ORIGIN COMPANY, LIMITED	-	-	-	-	42.78M
SIEMENS AG	24.36x	2.92x	15.98x	2.13%	236B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	15.94x	2.04x	9.15x	3.17%	231B
SCHNEIDER ELECTRIC SE	30.6x	3.92x	18.13x	1.59%	190B
EATON CORPORATION PLC	37.78x	5.61x	23.81x	1.01%	165B
DELTA ELECTRONICS, INC.	39.48x	5.28x	23.67x	1.26%	133B
DELTA ELECTRONICS (THAILAND)	93.95x	11.83x	67.16x	0.34%	99.77B
VERTIV HOLDINGS CO.	42.55x	7x	28.13x	0.1%	98.97B
EMERSON ELECTRIC CO.	31.14x	5.04x	17.55x	1.45%	84.89B
AMETEK, INC.	32.98x	7.13x	22.42x	0.56%	55.45B
Average	38.75x	5.64x	25.11x	1.29%	129.43B
Weighted average by Cap.	34.61x	4.82x	22.12x	1.6%