Valuation Vector Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-04 EDT			5-day change	1st Jan Change
2,021.00 ^JPY	+2.95%		-1.70%	+68.14%

07-15	Vector Inc. Revises Consolidated Earnings Guidance for the Second Quarter (Interim Period) of the Fiscal Year Ending August 31, 2026	CI
07-15	Vector Inc. Reports Earnings Results for the First Quarter Ended May 31, 2026	CI

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	94,794	-	-
Change	-	25.77%	-12.46%	-25.66%	56.2%	40.64%	-	-
Enterprise Value (EV)	44,920	62,705	54,912	37,300	53,256	94,794	94,794	94,794
Change	-	39.59%	-12.43%	-32.07%	42.78%	78%	0%	0%
P/E	25.4x	20.9x	12.5x	10.3x	13.2x	15.3x	13.3x	11.8x
PBR	4.26x	5.13x	3.55x	2.55x	3.19x	-	-	-
PEG	-	0.4x	0.3x	-1.16x	0.6x	0.7x	0.9x	0.9x
Capitalization / Revenue	1.11x	1.2x	0.98x	0.73x	1.06x	1.34x	1.22x	1.11x
EV / Revenue	0x	0x	0x	0x	0x	1.34x	1.22x	1.11x
EV / EBITDA	0x	0x	0x	0x	0x	7.93x	6.72x	6.45x
EV / EBIT	0x	0x	0x	0x	0x	9.03x	7.9x	7.02x
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%	1.93%	2.23%	2.52%
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	14,100	14,700
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	2,021.00	2,021.00	2,021.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VECTOR INC.	14.85x	-	-	1.99%	592M
PUBLICIS GROUPE S.A.	14.8x	1.63x	7.4x	3.78%	30.11B
OMNICOM GROUP., INC.	9.82x	1.1x	6.11x	4.05%	23.25B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.91x	5.21x	9.1x	7.07%	10.36B
JCDECAUX SE	16.26x	1.32x	4.16x	2.85%	6.01B
NIQ GLOBAL INTELLIGENCE PLC	-58.51x	1.88x	7.89x	0%	5.55B
WPP PLC	43.21x	0.72x	4.28x	3.94%	5.57B
CYBERAGENT, INC.	15.01x	0.5x	5.07x	1.6%	4.15B
MAGNITE, INC.	36.31x	4.73x	12.86x	-.--%	3.53B
Average	11.52x	2.13x	7.11x	2.81%	9.9B
Weighted average by Cap.	11.33x	1.92x	6.98x	3.68%