|
Market Closed -
Japan Exchange
07:30:00 24/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 1,916.00 JPY | -3.43% |
|
-2.24% | +59.40% |
| 09-20 | Certain Common Stock of Basic Inc. are subject to a Lock-Up Agreement Ending on 20-SEP-2026. | CI |
| 09-16 | Audiostock Inc. has completed an IPO in the amount of ¥1.17766 billion. | CI |
Company Valuation: Vector Inc.
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 52,727 | 66,315 | 58,051 | 43,152 | 67,402 | 89,869 | - | - |
| Change | - | 25.77% | -12.46% | -25.66% | 56.2% | 33.33% | - | - |
| Enterprise Value (EV) | 44,920 | 62,705 | 54,912 | 37,300 | 53,256 | 89,869 | 89,869 | 89,869 |
| Change | - | 39.59% | -12.43% | -32.07% | 42.78% | 68.75% | 0% | 0% |
| P/E | 25.4x | 20.9x | 12.5x | 10.3x | 13.2x | 14.5x | 12.7x | 11.2x |
| PBR | 4.26x | 5.13x | 3.55x | 2.55x | 3.19x | - | - | - |
| PEG | - | 0.4x | 0.3x | -1.16x | 0.6x | 0.7x | 0.9x | 0.9x |
| Capitalization / Revenue | 1.11x | 1.2x | 0.98x | 0.73x | 1.06x | 1.27x | 1.15x | 1.05x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.27x | 1.15x | 1.05x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 7.52x | 6.37x | 6.11x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 8.56x | 7.49x | 6.66x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 13 | 19 | 29 | 32 | 33 | 39 | 45 | 51 |
| Rate of return | 1.18% | 1.37% | 2.37% | 3.48% | 2.3% | 2.04% | 2.35% | 2.66% |
| EPS 2 | 43.46 | 66.54 | 98.12 | 89.43 | 108.9 | 132.2 | 151.4 | 170.6 |
| Distribution rate | 29.9% | 28.6% | 29.6% | 35.8% | 30.3% | 29.5% | 29.7% | 29.9% |
| Net sales 1 | 47,351 | 55,225 | 59,212 | 59,254 | 63,794 | 70,500 | 78,000 | 85,500 |
| EBITDA 1 | 6,194 | 7,012 | 7,993 | 9,147 | 10,558 | 11,950 | 14,100 | 14,700 |
| EBIT 1 | 5,248 | 6,276 | 6,939 | 8,029 | 9,116 | 10,500 | 12,000 | 13,500 |
| Net income 1 | 2,071 | 3,172 | 4,684 | 4,195 | 5,109 | 6,200 | 7,100 | 8,000 |
| Net Debt | -7,807 | -3,610 | -3,139 | -5,852 | -14,146 | - | - | - |
| Reference price 2 | 1,106.00 | 1,391.00 | 1,224.00 | 920.00 | 1,437.00 | 1,916.00 | 1,916.00 | 1,916.00 |
| Nbr of stocks (in thousands) | 47,674 | 47,674 | 47,427 | 46,904 | 46,904 | 46,904 | - | - |
| Announcement Date | 14/04/22 | 14/04/23 | 12/04/24 | 14/04/25 | 14/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.01x | - | - | 1.97% | 588M | |
| 14.14x | 1.53x | 6.98x | 4.02% | 27.75B | |
| 9.2x | 1x | 5.66x | 4.38% | 20.71B | |
| 11.96x | 5.21x | 9.06x | 7.15% | 10.22B | |
| 16.73x | 1.37x | 4.31x | 2.78% | 6.08B | |
| 17.13x | 0.73x | 4.42x | 3.88% | 5.53B | |
| -55.06x | 1.8x | 7.58x | 0% | 5.22B | |
| 14.76x | 0.5x | 4.99x | 1.62% | 4.04B | |
| 35.47x | 4.63x | 12.5x | -.--% | 3.45B | |
| Average | 8.82x | 2.09x | 6.94x | 2.87% | 9.29B | |
| Weighted average by Cap. | 9.63x | 1.88x | 6.71x | 3.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6058 Stock
- Valuation Vector Inc.
Select your edition
All financial news and data tailored to specific country editions
