|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,605.00 JPY | +0.89% |
|
+3.29% | +9.36% |
| 04-05 | Otec Corporation completed the acquisition of KTS Co., Ltd. from Takashi Kitamura. | CI |
| 03-29 | Otec Corporation agreed to acquire KTS Co., Ltd. from Takashi Kitamura for ¥200 million. | CI |
Company Valuation: Otec Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 12,914 | 11,660 | 11,165 | 19,324 | 22,343 | 36,222 |
| Change | - | -9.71% | -4.24% | 73.07% | 15.63% | 62.12% |
| Enterprise Value (EV) 1 | 7,849 | 6,610 | 7,170 | 13,822 | 15,158 | 26,605 |
| Change | - | -15.79% | 8.48% | 92.76% | 9.67% | 75.52% |
| P/E | 9.74x | 8.52x | 8.95x | 13.9x | 7.75x | 9.99x |
| PBR | 0.78x | 0.66x | 0.61x | 0.98x | 1x | 1.37x |
| PEG | - | 4.92x | -1.26x | 1x | 0x | 0.4x |
| Capitalization / Revenue | 0.55x | 0.46x | 0.43x | 0.66x | 0.71x | 1.07x |
| EV / Revenue | 0.33x | 0.26x | 0.27x | 0.47x | 0.48x | 0.79x |
| EV / EBITDA | 3.74x | 2.96x | 3.09x | 5.71x | 3.38x | 4.78x |
| EV / EBIT | 3.94x | 3.44x | 3.67x | 6.82x | 3.77x | 5.23x |
| EV / FCF | 139x | 19.4x | -261x | 5.38x | 6.68x | 7.47x |
| FCF Yield | 0.72% | 5.15% | -0.38% | 18.6% | 15% | 13.4% |
| Dividend per Share 2 | 26.67 | 28.33 | 28.33 | 41.67 | 56.67 | - |
| Rate of return | 3.25% | 3.88% | 3.98% | 3.31% | 3.93% | - |
| EPS 2 | 84.19 | 85.65 | 79.57 | 90.38 | 186.1 | 234 |
| Distribution rate | 31.7% | 33.1% | 35.6% | 46.1% | 30.5% | - |
| Net sales 1 | 23,458 | 25,410 | 26,138 | 29,374 | 31,424 | 33,722 |
| EBITDA 1 | 2,098 | 2,233 | 2,322 | 2,421 | 4,486 | 5,562 |
| EBIT 1 | 1,994 | 1,924 | 1,954 | 2,027 | 4,025 | 5,085 |
| Net income 1 | 1,326 | 1,349 | 1,246 | 1,386 | 2,874 | 3,626 |
| Net Debt 1 | -5,065 | -5,050 | -3,995 | -5,502 | -7,185 | -9,617 |
| Reference price 2 | 820.00 | 729.67 | 712.33 | 1,260.00 | 1,442.00 | 2,339.00 |
| Nbr of stocks (in thousands) | 15,749 | 15,980 | 15,674 | 15,336 | 15,494 | 15,486 |
| Announcement Date | 6/29/21 | 6/29/22 | 6/29/23 | 6/26/24 | 6/26/25 | 6/25/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 250M | |
| 12.66x | 0.99x | 6.43x | 3.1% | 42.24B | |
| 21.79x | 2.74x | 13.5x | 2.03% | 38.64B | |
| 18.53x | 2.32x | 12.2x | 1.62% | 15.45B | |
| 17.65x | 3.01x | 12.26x | 1.4% | 13.33B | |
| -28.37x | 1.31x | 14.23x | -.--% | 10.87B | |
| 15.63x | 0.82x | 5.31x | 3.27% | 8.45B | |
| 27.57x | 1.58x | 12.67x | 1.5% | 8.2B | |
| 35.08x | 0.84x | 10.11x | -.--% | 8.14B | |
| 32.24x | 4.36x | 16.13x | 0.96% | 7.9B | |
| Average | 16.97x | 2.00x | 11.43x | 1.54% | 15.35B | |
| Weighted average by Cap. | 16.24x | 1.95x | 10.82x | 1.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 1736 Stock
- Valuation Otec Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
