Valuation Otsuka Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-25 EDT			5-day change	1st Jan Change
3,662.00 ^JPY	+0.55%		+0.44%	+13.30%

08-03	Otsuka Corporation Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-03	Otsuka Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,040,911	787,793	1,102,150	1,368,537	1,225,578	1,388,635	-	-
Change	-	-24.32%	39.9%	24.17%	-10.45%	13.3%	-	-
Enterprise Value (EV) ¹	844,195	593,018	880,762	1,147,262	980,702	1,127,744	1,097,617	1,067,711
Change	-	-29.75%	48.52%	30.26%	-14.52%	14.99%	-2.67%	-2.72%
P/E	26.1x	19.7x	23.2x	25.6x	19.1x	20.7x	19.2x	17.7x
PBR	3.48x	2.47x	3.21x	3.69x	3.11x	3.22x	2.96x	2.74x
PEG	-	82.97x	1.3x	2x	0.9x	4.55x	2.46x	2.12x
Capitalization / Revenue	1.22x	0.91x	1.13x	1.24x	0.93x	0.99x	0.94x	0.89x
EV / Revenue	0.99x	0.69x	0.9x	1.04x	0.74x	0.8x	0.74x	0.68x
EV / EBITDA	13.2x	9.4x	12.4x	13.9x	9.88x	10.6x	9.74x	8.9x
EV / EBIT	15.1x	10.8x	14x	15.4x	10.9x	11.8x	10.7x	9.59x
EV / FCF	18x	26.8x	17.6x	44.5x	13.7x	20.8x	17.2x	15.2x
FCF Yield	5.57%	3.73%	5.7%	2.25%	7.32%	4.81%	5.83%	6.58%
Dividend per Share ²	60	62.5	67.5	80	90	104.1	112.4	122.7
Rate of return	2.19%	3.01%	2.32%	2.22%	2.78%	2.84%	3.07%	3.35%
EPS ²	105.3	105.5	125.1	141	169.6	177.3	191.1	207.1
Distribution rate	57%	59.2%	53.9%	56.7%	53.1%	58.7%	58.8%	59.3%
Net sales ¹	851,894	861,022	977,370	1,107,668	1,322,791	1,407,792	1,483,018	1,564,494
EBITDA ¹	63,809	63,058	70,893	82,794	99,283	106,278	112,740	120,032
EBIT ¹	55,827	54,768	62,959	74,360	89,943	95,724	102,986	111,359
Net income ¹	39,927	40,022	47,448	53,481	64,303	67,238	72,501	78,543
Net Debt ¹	-196,716	-194,775	-221,388	-221,275	-244,876	-260,890	-291,018	-320,924
Reference price ²	2,745.00	2,077.50	2,906.50	3,609.00	3,232.00	3,662.00	3,662.00	3,662.00
Nbr of stocks (in thousands)	379,202	379,202	379,202	379,201	379,201	379,201	-	-
Announcement Date	2/1/22	2/1/23	2/1/24	2/3/25	2/2/26	-	-	-

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.($)
OTSUKA CORPORATION	20.66x	0.8x	10.61x	2.84%	8.82B
VERISK ANALYTICS, INC.	23.54x	8.05x	14.28x	1.18%	22.02B
SS&C TECHNOLOGIES HOLDINGS, INC.	19.63x	3.67x	9.23x	1.41%	18.45B
SAMSUNG SDS CO., LTD.	23.78x	0.73x	7.26x	1.5%	12.56B
REPLY S.P.A.	15.5x	1.39x	7.72x	1.3%	4.9B
NS SOLUTIONS CORPORATION	21.63x	1.49x	9.97x	2.31%	4.52B
POSCO DX COMPANY LTD.	72.43x	2.77x	48.72x	0.65%	2.24B
CHINA TRANSINFO TECHNOLOGY CO., LTD	23x	0.83x	9.34x	0.8%	1.71B
SYSTEX CORPORATION	18.23x	-	-	-	1.63B
Average	26.49x	2.47x	14.64x	1.5%	8.54B
Weighted average by Cap.	22.98x	3.76x	11.67x	1.54%