Valuation Okamura Corporation

Stocks

Market Closed - Japan Exchange 06:30:00 10/11/2026 GMT			5-day change	1st Jan Change
2,117.00 ^JPY	-0.89%		-3.16%	-7.68%

11-09	Tranche Update on Okamura Corporation's Equity Buyback Plan announced on November 6, 2026.	CI
11-08	Okamura Corporation's Equity Buyback announced on November 6, 2026, has closed with 4,100,000 shares, representing 4.33% for ¥8,806.8 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	118,681	129,359	214,846	186,157	233,376	200,495	-	-
Change	-	9%	66.08%	-13.35%	25.36%	-14.09%	-	-
Enterprise Value (EV) ¹	100,321	111,492	196,534	189,580	230,676	199,395	193,795	187,795
Change	-	11.14%	76.28%	-3.54%	21.68%	-13.56%	-2.81%	-3.1%
P/E	8.01x	8.36x	10.6x	8.44x	10.4x	9.4x	9x	9.21x
PBR	0.83x	0.86x	1.25x	1.01x	1.14x	0.93x	0.91x	0.88x
PEG	-	1.06x	0.3x	0.97x	6.26x	-1.91x	1.98x	-3.88x
Capitalization / Revenue	0.45x	0.47x	0.72x	0.59x	0.71x	0.59x	0.57x	0.54x
EV / Revenue	0.38x	0.4x	0.66x	0.6x	0.7x	0.59x	0.55x	0.51x
EV / EBITDA	4.62x	4.73x	6.43x	6.17x	7.21x	5.71x	5.08x	4.79x
EV / EBIT	6.28x	6.42x	8.18x	7.92x	9.55x	7.46x	6.77x	6.48x
EV / FCF	32.7x	117x	21.6x	-14.3x	16.3x	17.3x	11.2x	11.3x
FCF Yield	3.05%	0.86%	4.63%	-7.01%	6.14%	5.78%	8.91%	8.84%
Dividend per Share ²	40	55	86	94	104	105.5	107.5	105.7
Rate of return	3.3%	4.03%	3.79%	4.78%	4.22%	4.98%	5.08%	4.99%
EPS ²	151.3	163.2	214.3	232.9	236.8	225.1	235.4	229.8
Distribution rate	26.4%	33.7%	40.1%	40.4%	43.9%	46.9%	45.7%	46%
Net sales ¹	261,175	277,015	298,295	314,527	329,031	339,550	354,480	368,577
EBITDA ¹	21,709	23,585	30,568	30,724	31,974	34,900	38,165	39,170
EBIT ¹	15,972	17,372	24,036	23,935	24,144	26,722	28,605	28,987
Net income ¹	14,992	15,906	20,280	22,045	22,416	21,253	22,130	21,393
Net Debt ¹	-18,360	-17,867	-18,312	3,423	-2,700	-1,100	-6,700	-12,700
Reference price ²	1,212.00	1,364.00	2,270.00	1,967.00	2,465.00	2,117.00	2,117.00	2,117.00
Nbr of stocks (in thousands)	97,921	94,838	94,646	94,640	94,676	94,707	-	-
Announcement Date	11/05/22	10/05/23	10/05/24	09/05/25	08/05/26	-	-	-

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.($)
OKAMURA CORPORATION	9.49x	0.59x	5.76x	4.94%	1.28B
MSA SAFETY INCORPORATED	21.57x	3.62x	14.09x	1.24%	6.67B
BRADY CORPORATION	13.25x	1.66x	9.76x	1.25%	3.75B
HNI CORPORATION	21.08x	-	-	2.83%	3.6B
SHANGHAI M&G STATIONERY INC.	15.25x	0.64x	7.97x	4.45%	3.14B
SOCIÉTÉ BIC	13.68x	1.14x	5.81x	3.81%	2.93B
KOKUYO CO., LTD.	17.83x	0.61x	6.47x	2.92%	2.3B
NOHMI BOSAI LTD.	17.27x	-	-	2.8%	1.57B
MILLERKNOLL, INC.	13.34x	0.67x	6.66x	3.36%	1.54B
PILOT CORPORATION	14.67x	-	-	2.23%	1.42B
Average	15.74x	1.28x	8.07x	2.98%	3B
Weighted average by Cap.	16.99x	1.80x	9.49x	2.63%