Valuation OSG Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 06/10/2026 BST			5-day change	1st Jan Change
3,785.00 ^JPY	+0.93%		+6.47%	+65.57%

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	308,145	-	-
Change	-	15.21%	-4.61%	-14.57%	25.16%	63.19%	-	-
Enterprise Value (EV) ¹	144,566	164,021	147,311	121,902	181,433	298,045	309,445	300,645
Change	-	13.46%	-10.19%	-17.25%	48.83%	64.27%	3.82%	-2.84%
P/E	14.6x	11.3x	12.3x	11.8x	13.4x	14.7x	13.2x	12.5x
PBR	1.12x	1.12x	0.97x	0.89x	1.04x	1.64x	1.56x	1.47x
PEG	-	0.2x	-0.9x	-50.33x	0.9x	0.3x	1.2x	2.08x
Capitalization / Revenue	1.27x	1.3x	1.2x	0.97x	1.18x	1.67x	1.56x	1.5x
EV / Revenue	1.15x	1.15x	1x	0.78x	1.13x	1.61x	1.57x	1.46x
EV / EBITDA	5.26x	5.06x	4.64x	3.85x	5.51x	7.16x	6.93x	6.34x
EV / EBIT	8.98x	7.49x	7.44x	6.46x	8.92x	10x	9.46x	8.6x
EV / FCF	4.26x	20.5x	9.96x	9.86x	14.6x	22.9x	20.6x	14.2x
FCF Yield	23.5%	4.88%	10%	10.1%	6.84%	4.36%	4.86%	7.05%
Dividend per Share ²	36	60	60	60	88	121.7	134	146
Rate of return	2.19%	3.1%	3.26%	3.42%	3.83%	3.24%	3.57%	3.89%
EPS ²	112.6	171.5	149.3	148.9	172.1	255.6	283.2	300.2
Distribution rate	32%	35%	40.2%	40.3%	51.1%	47.6%	47.3%	48.6%
Net sales ¹	126,156	142,525	147,703	155,517	160,619	184,875	197,400	205,775
EBITDA ¹	27,491	32,396	31,740	31,697	32,928	41,600	44,633	47,400
EBIT ¹	16,105	21,898	19,800	18,868	20,330	29,725	32,725	34,975
Net income ¹	10,989	16,534	14,307	13,439	14,334	21,650	23,550	25,025
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	3,750.00	3,750.00	3,750.00
Nbr of stocks (in thousands)	97,638	95,635	95,930	86,065	82,153	82,172	-	-
Announcement Date	12/01/22	12/01/23	11/01/24	09/01/25	08/01/26	-	-	-

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.($)
OSG CORPORATION	14.67x	1.61x	7.16x	3.24%	1.95B
PARKER-HANNIFIN CORPORATION	31.26x	5.45x	19.75x	0.82%	123B
ATLAS COPCO AB	34.77x	5.47x	20.73x	1.54%	97.02B
KEYSIGHT TECHNOLOGIES, INC.	45.01x	9.13x	26.71x	-.--%	65.4B
W.W. GRAINGER, INC.	27.72x	3.17x	18.33x	0.75%	60.61B
FASTENAL COMPANY	40.16x	6.25x	27.57x	1.93%	58.17B
FANUC CORPORATION	28.01x	5.18x	18.14x	2.15%	36.54B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.86x	1.78x	12.85x	2.25%	30.35B
INGERSOLL RAND INC.	31.08x	4.12x	15.58x	0.11%	30.48B
SMC CORPORATION	21.54x	3.75x	11.99x	1.41%	29.92B
Average	29.51x	4.59x	17.88x	1.42%	53.35B
Weighted average by Cap.	32.72x	5.32x	20.25x	1.14%