Valuation Oriental Land Co., Ltd.

Stocks

4661

JP3198900007

Leisure & Recreation

Market Closed - Japan Exchange Other stock markets 07:30:00 16/06/2026 BST			5-day change	1st Jan Change
2,276.00 ^JPY	+0.57%		+2.52%	-21.48%

06-11	Tokyo Disney Operator Faces Pressure to Raise Ticket Prices Amid Surging Costs	MT
06-10	Japan's Nikkei slides as Gulf tensions prompt shift out of high-flying tech stocks	RE

Company Valuation: Oriental Land Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,443,794	7,700,005	7,416,245	7,944,473	4,826,525	3,710,679	-	-
Change	-	41.45%	-3.69%	7.12%	-39.25%	-23.12%	-	-
Enterprise Value (EV) ¹	5,399,205	7,707,785	7,358,981	7,756,412	4,631,869	4,156,362	3,527,883	3,502,654
Change	-	42.76%	-4.53%	5.4%	-40.28%	-10.27%	0.99%	-0.72%
P/E Ratio	-100x	955x	91.9x	66.1x	38.9x	36.3x	30x	28.1x
PBR	7.16x	10.2x	8.94x	8.37x	4.94x	4.02x	3.12x	2.88x
PEG	-	-8x	0x	1.4x	12.8x	-21.45x	-37.98x	4.14x
Capitalization / Revenue	31.9x	27.9x	15.4x	12.8x	7.1x	6.28x	5.03x	4.79x
EV / Revenue	31.7x	28x	15.2x	12.5x	6.82x	5.9x	4.78x	4.52x
EV / EBITDA	-59,991x	149x	46.7x	36.6x	19.5x	17.7x	14.5x	13.3x
EV / EBIT	-117x	997x	66.2x	46.9x	26.9x	24.7x	20.4x	18.8x
EV / FCF	-40.9x	-169x	316x	61.8x	-80.2x	43.7x	-94.6x	82x
FCF Yield	-2.45%	-0.59%	0.32%	1.62%	-1.25%	2.29%	-1.06%	1.22%
Dividend per Share ²	5.2	5.6	8	13	14	15	16.45	18.35
Rate of return	0.16%	0.12%	0.18%	0.27%	0.48%	0.56%	0.73%	0.81%
EPS ²	-33.1	4.926	49.29	73.39	75.62	74.34	75.33	80.44
Distribution rate	-15.7%	114%	16.2%	17.7%	18.5%	20.2%	21.8%	22.8%
Net sales ¹	170,581	275,728	483,123	618,493	679,374	704,539	737,822	774,174
EBITDA ¹	-90	51,836	157,526	212,139	237,533	234,958	243,175	262,764
EBIT ¹	-45,989	7,733	111,199	165,437	172,111	168,413	172,985	185,975
Net income ¹	-54,190	8,067	80,734	120,225	124,160	121,881	123,430	131,368
Net Debt ¹	-44,589	7,780	-57,264	-188,061	-194,656	-270,392	-182,796	-208,025
Reference price ²	3,325.00	4,702.00	4,528.00	4,849.00	2,945.00	2,263.00	2,263.00	2,263.00
Nbr of stocks (in thousands)	1,637,231	1,637,602	1,637,863	1,638,373	1,638,888	1,639,717	-	-
Announcement Date	28/04/21	27/04/22	27/04/23	26/04/24	28/04/25	28/04/26	-	-

¹JPY in Million²JPY

Estimates

P/E Ratio, Detailed evolution

Sector Comparison:

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.($)
ORIENTAL LAND CO., LTD.	29.81x	4.92x	14.37x	0.65%	23.17B
SIX FLAGS ENTERTAINMENT CORPORATION	-47.49x	2.31x	8.17x	-.--%	2.39B
UNITED PARKS & RESORTS INC.	12.6x	2.6x	7.36x	0.57%	2.18B
HAICHANG OCEAN PARK HOLDINGS LTD.	-11.23x	-	-	-	658M
WONDERLA HOLIDAYS LIMITED	36.75x	-	-	0.35%	327M
AEON FANTASY CO.,LTD.	16.43x	-	-	0.8%	308M
Average	6.14x	3.28x	9.97x	0.47%	4.84B
Weighted average by Cap.	21.17x	4.51x	13.29x	0.59%