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	317,184	-	-
Change	-	15.21%	-4.61%	-14.57%	25.16%	67.98%	-	-
Enterprise Value (EV) ¹	144,566	164,021	147,311	121,902	181,433	307,084	318,484	309,684
Change	-	13.46%	-10.19%	-17.25%	48.83%	69.26%	3.71%	-2.76%
P/E	14.6x	11.3x	12.3x	11.8x	13.4x	17.2x	15.1x	14.8x
PBR	1.12x	1.12x	0.97x	0.89x	1.04x	1.7x	1.63x	1.53x
PEG	-	0.2x	-0.9x	-50.33x	0.9x	0.6x	1.1x	5.78x
Capitalization / Revenue	1.27x	1.3x	1.2x	0.97x	1.18x	1.79x	1.7x	1.66x
EV / Revenue	1.15x	1.15x	1x	0.78x	1.13x	1.74x	1.71x	1.62x
EV / EBITDA	5.26x	5.06x	4.64x	3.85x	5.51x	8.47x	8x	7.65x
EV / EBIT	8.98x	7.49x	7.44x	6.46x	8.92x	11.8x	10.9x	10.2x
EV / FCF	4.26x	20.5x	9.96x	9.86x	14.6x	20.6x	20.5x	17.7x
FCF Yield	23.5%	4.88%	10%	10.1%	6.84%	4.85%	4.88%	5.65%
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%	2.98%	3.02%	3.07%
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	3,860.00	3,860.00	3,860.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
KINIK COMPANY	48.56x	9.68x	32.2x	0.97%	3.09B
DMG MORI CO., LTD.	33.09x	1.25x	10.27x	2.9%	3.08B
KENNAMETAL INC.	9.14x	1.41x	5.84x	2.26%	2.68B
GUANGDONG CREATE CENTURY INTELLIGENT EQUIPMENT GROUP CORPORATION LIMITED	35.45x	-	-	-	2.67B
PRECISION TSUGAMI (CHINA) CORPORATION LIMITED	16.9x	3.1x	10.22x	2.21%	2.67B
UNION TOOL CO.	30.13x	-	-	0.83%	2.18B
MAKINO MILLING MACHINE CO., LTD.	13.42x	1.08x	7.61x	2.55%	2.1B
Average	26.67x	3.30x	13.23x	1.96%	2.64B
Weighted average by Cap.	27.62x	3.53x	13.96x	1.97%