Valuation Otec Corporation

Stocks

Delayed Japan Exchange Other stock markets 01:56:45 2026-08-03 EDT			5-day change	1st Jan Change
2,436.00 ^JPY	+2.27%		-2.95%	+2.27%

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

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	82
Rate of return	3.25%	3.88%	3.98%	3.31%	3.93%	3.51%
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%	35%
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

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.($)
OTEC CORPORATION	-	-	-	-	232M
SAINT-GOBAIN	13.87x	1.05x	6.82x	2.93%	45.74B
ASSA ABLOY AB	22.62x	2.84x	13.9x	1.94%	41.12B
CARLISLE COMPANIES INCORPORATED	19.21x	3.16x	12.99x	1.28%	14.26B
MASCO CORPORATION	15.92x	2.17x	10.91x	1.79%	14.04B
QXO, INC.	-27.54x	1.56x	16.96x	-.--%	13.8B
ZURN ELKAY WATER SOLUTIONS CORPORATION	29.27x	4.57x	16.63x	0.89%	8.38B
AGC INC.	14.8x	0.79x	5.1x	3.45%	8.1B
SIMPSON MANUFACTURING CO., INC.	20.39x	3.09x	12.67x	0.63%	7.72B
ARMSTRONG WORLD INDUSTRIES, INC.	21.52x	4.31x	12.56x	0.8%	7.38B
Average	14.45x	2.62x	12.06x	1.52%	16.08B
Weighted average by Cap.	14.72x	2.26x	11.38x	1.89%