Valuation OSG Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 21/07/2026 +03			5-day change	1st Jan Change
3,790.00 ^JPY	+1.34%		-4.53%	+65.79%

07-10	OSG's Six-Month Net Income Soars 93%	MT
07-10	OSG Corporation Announces Dividend for the Second Quarter-End of the Financial Year Ending November 30, 2026 and Revises Dividend Guidance for the Fiscal Year Ending November 30, 2026	CI

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	307,323	-	-
Change	-	15.21%	-4.61%	-14.57%	25.16%	62.75%	-	-
Enterprise Value (EV) ¹	144,566	164,021	147,311	121,902	181,433	297,223	308,623	299,823
Change	-	13.46%	-10.19%	-17.25%	48.83%	63.82%	3.84%	-2.85%
P/E	14.6x	11.3x	12.3x	11.8x	13.4x	16.6x	14.7x	14.3x
PBR	1.12x	1.12x	0.97x	0.89x	1.04x	1.65x	1.58x	1.48x
PEG	-	0.2x	-0.9x	-50.33x	0.9x	0.5x	1.1x	5.58x
Capitalization / Revenue	1.27x	1.3x	1.2x	0.97x	1.18x	1.74x	1.65x	1.6x
EV / Revenue	1.15x	1.15x	1x	0.78x	1.13x	1.68x	1.65x	1.56x
EV / EBITDA	5.26x	5.06x	4.64x	3.85x	5.51x	8.2x	7.75x	7.4x
EV / EBIT	8.98x	7.49x	7.44x	6.46x	8.92x	11.4x	10.6x	9.87x
EV / FCF	4.26x	20.5x	9.96x	9.86x	14.6x	20x	19.9x	17.1x
FCF Yield	23.5%	4.88%	10%	10.1%	6.84%	5.01%	5.03%	5.84%
Dividend per Share ²	36	60	60	60	88	115	116.5	118.3
Rate of return	2.19%	3.1%	3.26%	3.42%	3.83%	3.07%	3.11%	3.16%
EPS ²	112.6	171.5	149.3	148.9	172.1	225	254.9	261.4
Distribution rate	32%	35%	40.2%	40.3%	51.1%	51.1%	45.7%	45.3%
Net sales ¹	126,156	142,525	147,703	155,517	160,619	176,950	186,775	191,600
EBITDA ¹	27,491	32,396	31,740	31,697	32,928	36,250	39,800	40,500
EBIT ¹	16,105	21,898	19,800	18,868	20,330	26,075	29,175	30,367
Net income ¹	10,989	16,534	14,307	13,439	14,334	18,975	21,050	21,700
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	3,740.00	3,740.00	3,740.00
Nbr of stocks (in thousands)	97,638	95,635	95,930	86,065	82,153	82,172	-	-
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

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.($)
OSG CORPORATION	16.62x	1.68x	8.2x	3.07%	1.89B
KINIK COMPANY	47.59x	9.35x	31.36x	1.01%	2.98B
DMG MORI CO., LTD.	31.02x	1.19x	9.81x	3.1%	2.9B
GUANGDONG CREATE CENTURY INTELLIGENT EQUIPMENT GROUP CORPORATION LIMITED	32.97x	-	-	-	2.49B
KENNAMETAL INC.	8.75x	1.36x	5.64x	2.36%	2.57B
PRECISION TSUGAMI (CHINA) CORPORATION LIMITED	15.69x	2.85x	9.42x	2.38%	2.48B
MAKINO MILLING MACHINE CO., LTD.	13.16x	1.06x	7.44x	2.6%	2.07B
UNION TOOL CO.	27.94x	-	-	0.9%	2.04B
Average	24.22x	2.91x	11.98x	2.2%	2.43B
Weighted average by Cap.	25.28x	3.17x	12.80x	2.19%