Valuation Otsuka Corporation

Equities

Delayed Japan Exchange Other stock markets 06:30:00 12/02/2026 GMT			5-day change	1st Jan Change
3,096.00 ^JPY	-0.90%		+2.45%	-4.21%

02-04	Biodexa announces exclusive license of Otsuka's OPB-171775, a potent phase 1 ready molecular glue for GIST	RE
02-04	HBM Holdings Limited Provides Consolidated Earnings Guidance for the Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,033,327	1,040,911	787,793	1,102,150	1,368,537	1,184,625	1,184,625	-
Change	-	0.73%	-24.32%	39.9%	24.17%	-13.44%	0%	-
Enterprise Value (EV) ¹	861,755	844,195	593,018	880,762	1,147,262	936,823	934,892	903,491
Change	-	-2.04%	-29.75%	48.52%	30.26%	-18.34%	-0.21%	-3.36%
P/E ratio	26.3x	26.1x	19.7x	23.2x	25.6x	19.1x	19x	17.7x
PBR	3.73x	3.48x	2.47x	3.21x	3.69x	3.11x	2.77x	2.59x
PEG	-	16.6x	82.97x	1.3x	2x	0.9x	22.25x	2.3x
Capitalization / Revenue	1.24x	1.22x	0.91x	1.13x	1.24x	0.93x	0.92x	0.88x
EV / Revenue	1.03x	0.99x	0.69x	0.9x	1.04x	0.72x	0.73x	0.67x
EV / EBITDA	13.5x	13.2x	9.4x	12.4x	13.9x	9.65x	9.25x	8.58x
EV / EBIT	15.3x	15.1x	10.8x	14x	15.4x	10.6x	10.5x	9.42x
EV / FCF	36.5x	18x	26.8x	17.6x	44.5x	18.1x	13.1x	13.8x
FCF Yield	2.74%	5.57%	3.73%	5.7%	2.25%	5.54%	7.63%	7.25%
Dividend per Share ²	57.5	60	62.5	67.5	80	90	93	98.22
Rate of return	2.11%	2.19%	3.01%	2.32%	2.22%	2.78%	2.98%	3.14%
EPS ²	103.7	105.3	105.5	125.1	141	169.6	164.1	176.7
Distribution rate	55.5%	57%	59.2%	53.9%	56.7%	53.1%	56.7%	55.6%
Net sales ¹	836,323	851,894	861,022	977,370	1,107,668	1,322,791	1,285,722	1,341,918
EBITDA ¹	63,912	63,809	63,058	70,893	82,794	99,283	101,034	105,256
EBIT ¹	56,309	55,827	54,768	62,959	74,360	89,943	88,783	95,872
Net income ¹	39,309	39,927	40,022	47,448	53,481	64,303	62,223	67,019
Net Debt ¹	-171,572	-196,716	-194,775	-221,388	-221,275	-247,801	-249,733	-281,134
Reference price ²	2,725.00	2,745.00	2,077.50	2,906.50	3,609.00	3,124.00	3,124.00	3,124.00
Nbr of stocks (in thousands)	379,202	379,202	379,202	379,202	379,201	379,201	379,201	-
Announcement Date	01/02/21	01/02/22	01/02/23	01/02/24	03/02/25	02/02/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OTSUKA CORPORATION	19.2x	0.72x	9.65x	2.77%	7.73B
VERISK ANALYTICS, INC.	26.42x	8.77x	15.73x	1.04%	24.22B
SS&C TECHNOLOGIES HOLDINGS, INC.	21.9x	3.87x	9.78x	1.43%	17.79B
SAMSUNG SDS CO., LTD.	16.89x	0.54x	4.75x	1.78%	9.17B
NS SOLUTIONS CORPORATION	24.75x	1.59x	11.7x	2.01%	4.74B
REPLY S.P.A.	13.04x	1.21x	6.39x	1.48%	4.16B
POSCO DX COMPANY LTD.	83.37x	4.94x	60.86x	0.4%	3.94B
CHINA TRANSINFO TECHNOLOGY CO., LTD	43.34x	1.91x	37.76x	0.11%	2.8B
Average	31.12x	2.94x	19.58x	1.38%	9.32B
Weighted average by Cap.	26.22x	4.41x	14.76x	1.42%