Valuation Otec Corporation

Stocks

Delayed Japan Exchange 20:23:29 2026-10-14 EDT			5-day change	1st Jan Change
2,505.00 ^JPY	-0.99%		-0.56%	+5.16%

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	-	-	-	-	247M
FERGUSON ENTERPRISES INC.	20.21x	1.46x	13.88x	1.63%	43.11B
ASSA ABLOY AB	22.26x	2.81x	13.76x	1.97%	38.93B
SAINT-GOBAIN	11.11x	0.89x	5.79x	3.6%	35.77B
GEBERIT AG	27.8x	5.58x	18.91x	2.48%	21.01B
KINGSPAN GROUP PLC	23.96x	2.02x	14.7x	0.61%	20.71B
MASCO CORPORATION	15.54x	2.14x	10.66x	1.83%	13.7B
CARLISLE COMPANIES INCORPORATED	17.68x	2.93x	12.08x	1.4%	13.03B
QXO, INC.	-17.22x	1.42x	16.43x	3.31%	11.43B
ADVANCED DRAINAGE SYSTEMS, INC.	20.4x	3.22x	10.63x	0.63%	9.56B
Average	15.75x	2.49x	12.98x	1.94%	20.75B
Weighted average by Cap.	17.64x	2.30x	12.72x	2.06%