|
Market Closed -
Japan Exchange
02:30:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 4,226.00 JPY | +2.55% |
|
+5.49% | +30.75% |
| 10-15 | CLSA Downgrades Otsuka to Hold from Accumulate; Price Target is 4,200 Yen | MT |
| 08-03 | Otsuka Corporation Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
Company Valuation: Otsuka Corporation
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 | 1,602,504 | - | - |
| Change | - | -24.32% | 39.9% | 24.17% | -10.45% | 30.75% | - | - |
| Enterprise Value (EV) 1 | 844,195 | 593,018 | 880,762 | 1,147,262 | 980,702 | 1,341,838 | 1,311,725 | 1,281,064 |
| Change | - | -29.75% | 48.52% | 30.26% | -14.52% | 36.82% | -2.24% | -2.34% |
| P/E | 26.1x | 19.7x | 23.2x | 25.6x | 19.1x | 23.8x | 22x | 20.2x |
| PBR | 3.48x | 2.47x | 3.21x | 3.69x | 3.11x | 3.71x | 3.41x | 3.16x |
| PEG | - | 82.97x | 1.3x | 2x | 0.9x | 4.91x | 2.74x | 2.23x |
| Capitalization / Revenue | 1.22x | 0.91x | 1.13x | 1.24x | 0.93x | 1.14x | 1.08x | 1.02x |
| EV / Revenue | 0.99x | 0.69x | 0.9x | 1.04x | 0.74x | 0.95x | 0.88x | 0.82x |
| EV / EBITDA | 13.2x | 9.4x | 12.4x | 13.9x | 9.88x | 12.6x | 11.6x | 10.6x |
| EV / EBIT | 15.1x | 10.8x | 14x | 15.4x | 10.9x | 14x | 12.7x | 11.4x |
| EV / FCF | 18x | 26.8x | 17.6x | 44.5x | 13.7x | 24.9x | 20.5x | 18x |
| FCF Yield | 5.57% | 3.73% | 5.7% | 2.25% | 7.32% | 4.02% | 4.88% | 5.56% |
| Dividend per Share 2 | 60 | 62.5 | 67.5 | 80 | 90 | 105 | 113.4 | 123.8 |
| Rate of return | 2.19% | 3.01% | 2.32% | 2.22% | 2.78% | 2.48% | 2.68% | 2.93% |
| EPS 2 | 105.3 | 105.5 | 125.1 | 141 | 169.6 | 177.8 | 192.1 | 209.5 |
| Distribution rate | 57% | 59.2% | 53.9% | 56.7% | 53.1% | 59.1% | 59% | 59.1% |
| Net sales 1 | 851,894 | 861,022 | 977,370 | 1,107,668 | 1,322,791 | 1,407,368 | 1,484,250 | 1,569,740 |
| EBITDA 1 | 63,809 | 63,058 | 70,893 | 82,794 | 99,283 | 106,084 | 112,835 | 121,198 |
| EBIT 1 | 55,827 | 54,768 | 62,959 | 74,360 | 89,943 | 95,855 | 103,232 | 112,352 |
| Net income 1 | 39,927 | 40,022 | 47,448 | 53,481 | 64,303 | 67,428 | 72,859 | 79,448 |
| Net Debt 1 | -196,716 | -194,775 | -221,388 | -221,275 | -244,876 | -260,666 | -290,779 | -321,440 |
| Reference price 2 | 2,745.00 | 2,077.50 | 2,906.50 | 3,609.00 | 3,232.00 | 4,226.00 | 4,226.00 | 4,226.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.77x | 0.95x | 12.65x | 2.48% | 10.15B | |
| 22.87x | 3.72x | 13.01x | 2.91% | 219B | |
| 23.04x | 4.84x | 11.86x | 0.72% | 198B | |
| 17.06x | 1.86x | 9.75x | 2.81% | 137B | |
| -120.79x | 16.73x | 92.01x | -.--% | 108B | |
| -511.15x | 36.29x | 149.08x | -.--% | 106B | |
| 16.07x | 2.9x | 11.18x | 5.01% | 93.97B | |
| 22.61x | 5.86x | 14.38x | 2.51% | 67.63B | |
| 15.19x | 2.22x | 9.42x | 5.13% | 49.56B | |
| 24.75x | 2.06x | 13.03x | 1.26% | 48.6B | |
| Average | -46.66x | 7.74x | 33.64x | 2.28% | 103.72B | |
| Weighted average by Cap. | -48.07x | 8.24x | 34.19x | 2.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4768 Stock
- Valuation Otsuka Corporation
Select your edition
All financial news and data tailored to specific country editions
