Valuation OSG Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:00:13 2026-08-05 EDT			5-day change	1st Jan Change
3,986.00 ^JPY	+8.08%		+9.80%	+73.97%

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	303,050	-	-
Change	-	15.21%	-4.61%	-14.57%	25.16%	60.49%	-	-
Enterprise Value (EV) ¹	144,566	164,021	147,311	121,902	181,433	292,950	304,350	295,550
Change	-	13.46%	-10.19%	-17.25%	48.83%	61.47%	3.89%	-2.89%
P/E	14.6x	11.3x	12.3x	11.8x	13.4x	15.3x	13.7x	13x
PBR	1.12x	1.12x	0.97x	0.89x	1.04x	1.61x	1.53x	1.45x
PEG	-	0.2x	-0.9x	-50.33x	0.9x	0.4x	1.2x	2.22x
Capitalization / Revenue	1.27x	1.3x	1.2x	0.97x	1.18x	1.68x	1.57x	1.51x
EV / Revenue	1.15x	1.15x	1x	0.78x	1.13x	1.62x	1.58x	1.47x
EV / EBITDA	5.26x	5.06x	4.64x	3.85x	5.51x	7.37x	7.28x	6.67x
EV / EBIT	8.98x	7.49x	7.44x	6.46x	8.92x	10.5x	9.92x	9.02x
EV / FCF	4.26x	20.5x	9.96x	9.86x	14.6x	21.5x	19.9x	15.2x
FCF Yield	23.5%	4.88%	10%	10.1%	6.84%	4.64%	5.03%	6.59%
Dividend per Share ²	36	60	60	60	88	122.5	119	127.5
Rate of return	2.19%	3.1%	3.26%	3.42%	3.83%	3.32%	3.23%	3.46%
EPS ²	112.6	171.5	149.3	148.9	172.1	241.7	268.6	284.3
Distribution rate	32%	35%	40.2%	40.3%	51.1%	50.7%	44.3%	44.9%
Net sales ¹	126,156	142,525	147,703	155,517	160,619	180,700	193,025	201,200
EBITDA ¹	27,491	32,396	31,740	31,697	32,928	39,750	41,800	44,333
EBIT ¹	16,105	21,898	19,800	18,868	20,330	27,825	30,675	32,775
Net income ¹	10,989	16,534	14,307	13,439	14,334	20,350	22,175	23,525
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	3,688.00	3,688.00	3,688.00
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.($)
OSG CORPORATION	15.26x	1.62x	7.37x	3.32%	1.92B
DMG MORI CO., LTD.	37.88x	1.38x	10.97x	2.69%	3.5B
KINIK COMPANY	48.77x	9.73x	32.34x	0.97%	3.1B
KENNAMETAL INC.	9.36x	1.44x	5.95x	2.21%	2.75B
GUANGDONG CREATE CENTURY INTELLIGENT EQUIPMENT GROUP CORPORATION LIMITED	38.06x	-	-	-	2.88B
PRECISION TSUGAMI (CHINA) CORPORATION LIMITED	13.26x	2.64x	8.38x	3.35%	2.63B
MAKINO MILLING MACHINE CO., LTD.	13.58x	1.06x	7.5x	2.52%	2.21B
SHENZHEN YINGHE TECHNOLOGY CO., LTD	21.7x	0.89x	8.92x	0.89%	1.94B
Average	24.74x	2.68x	11.63x	2.28%	2.62B
Weighted average by Cap.	26.54x	2.94x	12.48x	2.27%