Valuation OYO Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-19 EDT			5-day change	1st Jan Change
2,856.00 ^JPY	-1.18%		+0.81%	+1.82%

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OYO CORPORATION	-	-	-	-	413M
QUANTA SERVICES, INC.	60.76x	2.76x	26.42x	0.06%	105B
VINCI	13.14x	1.11x	6.09x	4.45%	76.61B
COMFORT SYSTEMS USA, INC.	35.88x	4.52x	24.55x	0.19%	61.1B
LARSEN & TOUBRO LIMITED	27.33x	2.09x	20.51x	1.11%	58.61B
FERROVIAL N.V.	56.43x	4.49x	28.4x	1.59%	45.7B
HOCHTIEF AG	30.13x	0.74x	12.29x	2.06%	37.76B
EMCOR GROUP, INC.	25.17x	1.72x	15.9x	0.18%	36.37B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.2x	0.52x	8.15x	2.34%	34.62B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.44x	0.3x	5.96x	6.34%	26.72B
Average	30.94x	2.03x	16.47x	2.04%	48.26B
Weighted average by Cap.	34.81x	2.27x	18.08x	1.72%