Valuation Vector Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
1,472.00 ^JPY	+1.87%		+4.62%	+22.46%

04-22	Vector reports 639,473 electricity network connections as of 31 March 2026, up 1.5%	RE
04-21	Vector Buys Influencer Firm Ailes in 1.31 Billion Yen Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	52,727	66,315	58,051	43,152	67,402	69,043	-	-
Change	-	25.77%	-12.46%	-25.66%	56.2%	2.44%	-	-
Enterprise Value (EV)	44,920	62,705	54,912	37,300	53,256	69,043	69,043	69,043
Change	-	39.59%	-12.43%	-32.07%	42.78%	29.65%	0%	0%
P/E Ratio	25.4x	20.9x	12.5x	10.3x	13.2x	11.1x	9.72x	8.63x
PBR	4.26x	5.13x	3.55x	2.55x	3.19x	-	-	-
PEG	-	0.4x	0.3x	-1.16x	0.6x	0.5x	0.7x	0.7x
Capitalization / Revenue	1.11x	1.2x	0.98x	0.73x	1.06x	0.98x	0.89x	0.81x
EV / Revenue	0x	0x	0x	0x	0x	0.98x	0.89x	0.81x
EV / EBITDA	0x	0x	0x	0x	0x	5.78x	4.9x	4.73x
EV / EBIT	0x	0x	0x	0x	0x	6.58x	5.75x	5.11x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	13	19	29	32	33	39	45	51
Rate of return	1.18%	1.37%	2.37%	3.48%	2.3%	2.65%	3.06%	3.46%
EPS ²	43.46	66.54	98.12	89.43	108.9	132.2	151.4	170.6
Distribution rate	29.9%	28.6%	29.6%	35.8%	30.3%	29.5%	29.7%	29.9%
Net sales ¹	47,351	55,225	59,212	59,254	63,794	70,500	78,000	85,500
EBITDA ¹	6,194	7,012	7,993	9,147	10,558	11,950	14,086	14,606
EBIT ¹	5,248	6,276	6,939	8,029	9,116	10,500	12,000	13,500
Net income ¹	2,071	3,172	4,684	4,195	5,109	6,200	7,100	8,000
Net Debt	-7,807	-3,610	-3,139	-5,852	-14,146	-	-	-
Reference price ²	1,106.00	1,391.00	1,224.00	920.00	1,437.00	1,472.00	1,472.00	1,472.00
Nbr of stocks (in thousands)	47,674	47,674	47,427	46,904	46,904	46,904	-	-
Announcement Date	4/14/22	4/14/23	4/12/24	4/14/25	4/14/26	-	-	-

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.($)
VECTOR INC.	11.13x	-	-	2.65%	431M
PUBLICIS GROUPE S.A.	12.88x	1.4x	6.33x	4.34%	25.83B
OMNICOM GROUP., INC.	8.67x	1.02x	5.46x	4.56%	21.85B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.92x	5.69x	10.09x	6.8%	11.63B
JCDECAUX SE	13.97x	-	-	3.71%	4.56B
CYBERAGENT, INC.	16.35x	0.56x	5.58x	1.5%	4.32B
WPP PLC	8.78x	0.64x	3.85x	5.33%	4.07B
HAKUHODO DY HOLDINGS INC	19.04x	0.38x	5.58x	2.79%	2.57B
Average	12.97x	1.62x	6.15x	3.96%	9.41B
Weighted average by Cap.	11.91x	1.86x	6.47x	4.57%