Valuation OSG Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:19:01 2026-07-02 EDT			5-day change	1st Jan Change
25.73 ^USD	+34.85%		0.00%	+88.32%

07-10	OSG's Six-Month Net Income Soars 93%	MT
07-10	OSG Corporation Announces Dividend for the Second Quarter-End of the Financial Year Ending November 30, 2026 and Revises Dividend Guidance for the Fiscal Year Ending November 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	160,712	185,149	176,606	150,871	188,828	308,227	-	-
Change	-	15.21%	-4.61%	-14.57%	25.16%	63.23%	-	-
Enterprise Value (EV) ¹	144,566	164,021	147,311	121,902	181,433	298,127	309,527	300,727
Change	-	13.46%	-10.19%	-17.25%	48.83%	64.32%	3.82%	-2.84%
P/E	14.6x	11.3x	12.3x	11.8x	13.4x	16.7x	14.7x	14.3x
PBR	1.12x	1.12x	0.97x	0.89x	1.04x	1.66x	1.58x	1.48x
PEG	-	0.2x	-0.9x	-50.33x	0.9x	0.5x	1.1x	5.58x
Capitalization / Revenue	1.27x	1.3x	1.2x	0.97x	1.18x	1.74x	1.65x	1.61x
EV / Revenue	1.15x	1.15x	1x	0.78x	1.13x	1.68x	1.66x	1.57x
EV / EBITDA	5.26x	5.06x	4.64x	3.85x	5.51x	8.22x	7.78x	7.43x
EV / EBIT	8.98x	7.49x	7.44x	6.46x	8.92x	11.4x	10.6x	9.9x
EV / FCF	4.26x	20.5x	9.96x	9.86x	14.6x	20x	19.9x	17.2x
FCF Yield	23.5%	4.88%	10%	10.1%	6.84%	4.99%	5.02%	5.82%
Dividend per Share ²	36	60	60	60	88	115	116.5	118.3
Rate of return	2.19%	3.1%	3.26%	3.42%	3.83%	3.07%	3.11%	3.15%
EPS ²	112.6	171.5	149.3	148.9	172.1	225	254.9	261.4
Distribution rate	32%	35%	40.2%	40.3%	51.1%	51.1%	45.7%	45.3%
Net sales ¹	126,156	142,525	147,703	155,517	160,619	176,950	186,775	191,600
EBITDA ¹	27,491	32,396	31,740	31,697	32,928	36,250	39,800	40,500
EBIT ¹	16,105	21,898	19,800	18,868	20,330	26,075	29,175	30,367
Net income ¹	10,989	16,534	14,307	13,439	14,334	18,975	21,050	21,700
Net Debt ¹	-16,146	-21,128	-29,295	-28,969	-7,395	-10,100	1,300	-7,500
Reference price ²	1,646.00	1,936.00	1,841.00	1,753.00	2,298.50	3,751.00	3,751.00	3,751.00
Nbr of stocks (in thousands)	97,638	95,635	95,930	86,065	82,153	82,172	-	-
Announcement Date	1/12/22	1/12/23	1/11/24	1/9/25	1/8/26	-	-	-

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.($)
KINIK COMPANY	48.84x	9.74x	32.39x	0.96%	3.11B
DMG MORI CO., LTD.	31.11x	1.19x	9.82x	3.09%	2.9B
GUANGDONG CREATE CENTURY INTELLIGENT EQUIPMENT GROUP CORPORATION LIMITED	37.13x	-	-	-	2.8B
PRECISION TSUGAMI (CHINA) CORPORATION LIMITED	17.2x	3.16x	10.42x	2.18%	2.71B
KENNAMETAL INC.	8.93x	1.38x	5.73x	2.31%	2.62B
UNION TOOL CO.	28.72x	-	-	0.87%	2.09B
MAKINO MILLING MACHINE CO., LTD.	13.15x	1.06x	7.44x	2.6%	2.07B
Average	26.44x	3.31x	13.16x	2%	2.62B
Weighted average by Cap.	27.50x	3.59x	14.01x	2.01%