Valuation OYO Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:25:02 2025-03-03 EST			5-day change	1st Jan Change
17.75 ^USD	+7.23%		-.--%	-

05-12	Oyo Corporation Provides Earnings Guidance for the Fiscal Year Ending December 31, 2026	CI
02-11	OYO Corporation Revises Its Dividend Policy	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	31,992	54,568	55,826	49,187	60,084	63,919
Change	-	70.57%	2.31%	-11.89%	22.15%	6.38%
Enterprise Value (EV) ¹	5,250	27,264	37,165	33,930	51,259	49,576
Change	-	419.28%	36.32%	-8.7%	51.07%	-3.28%
P/E	18x	19x	30.3x	12.3x	15.1x	14.8x
PBR	0.47x	0.78x	0.79x	0.66x	0.77x	0.82x
PEG	-	0.3x	-0.9x	0x	7.85x	1.3x
Capitalization / Revenue	0.64x	1.06x	0.95x	0.75x	0.81x	0.84x
EV / Revenue	0.11x	0.53x	0.63x	0.52x	0.69x	0.65x
EV / EBITDA	1.37x	5.61x	9.6x	7.44x	7.9x	7.97x
EV / EBIT	2.09x	7.32x	14.4x	11.7x	11.5x	11.9x
EV / FCF	1.65x	355x	-5.39x	-12.5x	-15.8x	7.43x
FCF Yield	60.6%	0.28%	-18.5%	-8%	-6.32%	13.5%
Dividend per Share ²	32	46	48	58	86	110
Rate of return	2.61%	2.14%	2.1%	2.83%	3.34%	3.92%
EPS ²	68.2	112.9	75.33	167.2	170.4	189.2
Distribution rate	46.9%	40.7%	63.7%	34.7%	50.5%	58.1%
Net sales ¹	49,608	51,675	59,011	65,602	74,085	76,285
EBITDA ¹	3,834	4,858	3,873	4,563	6,492	6,222
EBIT ¹	2,517	3,724	2,578	2,902	4,440	4,166
Net income ¹	1,781	2,866	1,864	4,006	4,010	4,331
Net Debt ¹	-26,742	-27,304	-18,661	-15,257	-8,825	-14,343
Reference price ²	1,225.00	2,150.00	2,282.00	2,052.00	2,577.00	2,805.00
Nbr of stocks (in thousands)	26,116	25,380	24,464	23,970	23,316	22,787
Announcement Date	3/26/21	3/25/22	3/24/23	3/26/24	3/26/25	3/25/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
QUANTA SERVICES, INC.	64.77x	2.8x	27.37x	0.07%	93.91B
VINCI	13.15x	1.06x	5.84x	4.46%	71.19B
LARSEN & TOUBRO LIMITED	25.13x	1.93x	18.7x	1.24%	54.07B
FERROVIAL N.V.	55.22x	4.6x	29.38x	1.67%	45.7B
HOCHTIEF AG	32.28x	0.77x	12.79x	1.95%	38.33B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	34.63B
EMCOR GROUP, INC.	25.42x	1.65x	15.87x	0.19%	33.1B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.68B
BOUYGUES SA	14.73x	0.4x	4.44x	4.53%	20.93B
Average	29.18x	1.56x	14.30x	2.47%	46.73B
Weighted average by Cap.	34.16x	1.84x	16.43x	2.11%