|
Market Closed -
Japan Exchange
07:30:00 16/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 2,035.00 JPY | +5.82% |
|
+2.06% | +69.30% |
| 10-06 | RECEPTIONIST, Inc. has filed an IPO. | CI |
| 09-20 | Certain Common Stock of Basic Inc. are subject to a Lock-Up Agreement Ending on 20-SEP-2026. | 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 | 95,451 | - | - |
| Change | - | 25.77% | -12.46% | -25.66% | 56.2% | 41.61% | - | - |
| Enterprise Value (EV) | 44,920 | 62,705 | 54,912 | 37,300 | 53,256 | 95,451 | 95,451 | 95,451 |
| Change | - | 39.59% | -12.43% | -32.07% | 42.78% | 79.23% | 0% | 0% |
| P/E | 25.4x | 20.9x | 12.5x | 10.3x | 13.2x | 15.4x | 13.4x | 11.9x |
| 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 | 1.35x | 1.22x | 1.12x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.35x | 1.22x | 1.12x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 7.99x | 6.77x | 6.49x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.09x | 7.95x | 7.07x |
| 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% | 1.92% | 2.21% | 2.51% |
| 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 | 2,035.00 | 2,035.00 | 2,035.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.39x | - | - | 1.92% | 605M | |
| 14.88x | 1.61x | 7.4x | 3.83% | 28.78B | |
| 9.85x | 1.05x | 5.96x | 4.11% | 22.1B | |
| 13.06x | 5.73x | 10.12x | 6.54% | 11.14B | |
| 126.45x | 0.51x | 85.03x | - | 6.36B | |
| 11.95x | 0.82x | 5.16x | -.--% | 6.31B | |
| 17.13x | 1.42x | 4.4x | 2.73% | 6.19B | |
| 18.27x | 0.76x | 4.59x | 3.59% | 5.94B | |
| -57.82x | 1.86x | 7.83x | 0% | 5.49B | |
| 15.58x | 0.53x | 5.32x | 1.54% | 4.24B | |
| Average | 18.47x | 1.59x | 15.09x | 2.7% | 9.71B | |
| Weighted average by Cap. | 16.92x | 1.74x | 11.92x | 3.52% |
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
