|
Market Closed -
Japan Exchange
09:30:00 16/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 3,850.00 JPY | +2.53% |
|
+5.39% | +68.42% |
| 10-13 | OSG Completes 3.65 Billion Yen Share Buyback; Shares Rise 5% | MT |
| 10-09 | OSG Corporation authorizes a Buyback Plan. | CI |
Company Valuation: OSG Corporation
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 160,712 | 185,149 | 176,606 | 150,871 | 188,828 | 320,129 | - | - |
| Change | - | 15.21% | -4.61% | -14.57% | 25.16% | 69.53% | - | - |
| Enterprise Value (EV) 1 | 144,566 | 164,021 | 147,311 | 121,902 | 181,433 | 310,029 | 321,429 | 312,629 |
| Change | - | 13.46% | -10.19% | -17.25% | 48.83% | 70.88% | 3.68% | -2.74% |
| P/E | 14.6x | 11.3x | 12.3x | 11.8x | 13.4x | 14.2x | 12.4x | 11.6x |
| PBR | 1.12x | 1.12x | 0.97x | 0.89x | 1.04x | 1.71x | 1.61x | 1.51x |
| PEG | - | 0.2x | -0.9x | -50.33x | 0.9x | 0.2x | 0.9x | 1.67x |
| Capitalization / Revenue | 1.27x | 1.3x | 1.2x | 0.97x | 1.18x | 1.72x | 1.59x | 1.52x |
| EV / Revenue | 1.15x | 1.15x | 1x | 0.78x | 1.13x | 1.66x | 1.6x | 1.49x |
| EV / EBITDA | 5.26x | 5.06x | 4.64x | 3.85x | 5.51x | 8.73x | 7.2x | 6.6x |
| EV / EBIT | 8.98x | 7.49x | 7.44x | 6.46x | 8.92x | 9.81x | 8.93x | 8.07x |
| EV / FCF | 4.26x | 20.5x | 9.96x | 9.86x | 14.6x | 23.2x | 18.8x | 13x |
| FCF Yield | 23.5% | 4.88% | 10% | 10.1% | 6.84% | 4.32% | 5.32% | 7.69% |
| Dividend per Share 2 | 36 | 60 | 60 | 60 | 88 | 131.7 | 138 | 149.5 |
| Rate of return | 2.19% | 3.1% | 3.26% | 3.42% | 3.83% | 3.42% | 3.58% | 3.88% |
| EPS 2 | 112.6 | 171.5 | 149.3 | 148.9 | 172.1 | 270.7 | 310 | 331.5 |
| Distribution rate | 32% | 35% | 40.2% | 40.3% | 51.1% | 48.6% | 44.5% | 45.1% |
| Net sales 1 | 126,156 | 142,525 | 147,703 | 155,517 | 160,619 | 186,375 | 201,150 | 210,025 |
| EBITDA 1 | 27,491 | 32,396 | 31,740 | 31,697 | 32,928 | 35,500 | 44,633 | 47,400 |
| EBIT 1 | 16,105 | 21,898 | 19,800 | 18,868 | 20,330 | 31,600 | 35,975 | 38,725 |
| Net income 1 | 10,989 | 16,534 | 14,307 | 13,439 | 14,334 | 22,975 | 25,850 | 27,700 |
| Net Debt 1 | -16,146 | -21,128 | -29,295 | -28,969 | -7,395 | -10,100 | 1,300 | -7,500 |
| Reference price 2 | 1,646.00 | 1,936.00 | 1,841.00 | 1,753.00 | 2,298.50 | 3,850.00 | 3,850.00 | 3,850.00 |
| Nbr of stocks (in thousands) | 97,638 | 95,635 | 95,930 | 86,065 | 82,153 | 83,150 | - | - |
| Announcement Date | 1/12/22 A | 1/12/23 A | 1/11/24 A | 1/9/25 A | 1/8/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.22x | 1.66x | 8.73x | 3.42% | 2.03B | |
| 31.11x | 5.52x | 20.13x | 0.84% | 121B | |
| 33.43x | 5.29x | 20.06x | 1.6% | 95.61B | |
| 28.62x | 3.27x | 18.89x | 0.73% | 62.68B | |
| 38.8x | 7.86x | 23x | -.--% | 56.39B | |
| 40.2x | 6.27x | 27.65x | 1.9% | 58.53B | |
| 27.11x | 4.99x | 17.47x | 2.22% | 35.39B | |
| 31.31x | 4.1x | 15.45x | 0.11% | 30.18B | |
| 20.93x | 1.79x | 12.9x | 2.24% | 30.46B | |
| 19.41x | 3.31x | 10.6x | 1.57% | 26.94B | |
| Average | 28.52x | 4.41x | 17.49x | 1.46% | 51.97B | |
| Weighted average by Cap. | 31.57x | 5.08x | 19.71x | 1.17% |
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
- 6136 Stock
- Valuation OSG Corporation
Select your edition
All financial news and data tailored to specific country editions
