Valuation Vector Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 07/08/2026 BST			5-day change	1st Jan Change
1,848.00 ^JPY	+0.98%		+3.30%	+53.74%

07-15	Vector Inc. Revises Consolidated Earnings Guidance for the Second Quarter (Interim Period) of the Fiscal Year Ending August 31, 2026	CI
07-15	Vector Inc. Reports Earnings Results for the First Quarter Ended May 31, 2026	CI

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	86,679	-	-
Change	-	25.77%	-12.46%	-25.66%	56.2%	28.6%	-	-
Enterprise Value (EV)	44,920	62,705	54,912	37,300	53,256	86,679	86,679	86,679
Change	-	39.59%	-12.43%	-32.07%	42.78%	62.76%	0%	0%
P/E	25.4x	20.9x	12.5x	10.3x	13.2x	14x	12.2x	10.8x
PBR	4.26x	5.13x	3.55x	2.55x	3.19x	-	-	-
PEG	-	0.4x	0.3x	-1.16x	0.6x	0.7x	0.8x	0.9x
Capitalization / Revenue	1.11x	1.2x	0.98x	0.73x	1.06x	1.23x	1.11x	1.01x
EV / Revenue	0x	0x	0x	0x	0x	1.23x	1.11x	1.01x
EV / EBITDA	0x	0x	0x	0x	0x	7.25x	6.15x	5.9x
EV / EBIT	0x	0x	0x	0x	0x	8.26x	7.22x	6.42x
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%	2.11%	2.44%	2.76%
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	1,848.00	1,848.00	1,848.00
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

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.($)
VECTOR INC.	13.84x	-	-	2.13%	542M
PUBLICIS GROUPE S.A.	14.16x	1.56x	7.06x	3.95%	28.57B
OMNICOM GROUP., INC.	9.62x	1.07x	5.98x	4.16%	22.64B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.17x	5.4x	9.83x	7.18%	11B
JCDECAUX SE	16.81x	1.34x	5.28x	2.81%	6.06B
WPP PLC	12.3x	0.79x	4.75x	3.7%	5.73B
CYBERAGENT, INC.	17.13x	0.61x	5.91x	1.41%	4.71B
MAGNITE, INC.	35.59x	4.65x	12.61x	-.--%	3.48B
NIQ GLOBAL INTELLIGENCE PLC	-36.28x	1.42x	6.03x	-.--%	3.44B
Average	10.59x	2.10x	7.18x	2.82%	9.57B
Weighted average by Cap.	11.79x	1.92x	6.97x	3.85%