Valuation Okamura Corporation

Equities

Market Closed - Japan Exchange Other stock markets 02:30:00 2025-06-20 am EDT			5-day change	1st Jan Change
2,173.00 ^JPY	-0.73%		+0.09%	+5.33%

May. 09	Okamura Corporation Provides Consolidated Earnings Guidance for the First Half and Full Year of Fiscal Year Ending March 31, 2026	CI
Mar. 25	Okamura to Acquire UK-based Boss Design	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	95,275	130,263	118,681	129,359	214,846	205,648	-	-
Change	-	36.72%	-8.89%	9%	66.08%	-4.28%	-	-
Enterprise Value (EV) ¹	84,310	106,817	100,321	111,492	196,534	189,580	206,043	210,793
Change	-	26.69%	-6.08%	11.14%	76.28%	-3.54%	2%	2.31%
P/E ratio	9.67x	11.5x	8.01x	8.36x	10.6x	8.44x	9.09x	9x
PBR	0.71x	0.94x	0.83x	0.86x	1.25x	1.01x	1.06x	1.02x
PEG	-	0.4x	0.2x	1.06x	0.3x	0.97x	1.11x	9.36x
Capitalization / Revenue	0.38x	0.53x	0.45x	0.47x	0.72x	0.59x	0.62x	0.6x
EV / Revenue	0.33x	0.44x	0.38x	0.4x	0.66x	0.6x	0.62x	0.62x
EV / EBITDA	4.36x	5.29x	4.62x	4.73x	6.43x	6.17x	6.05x	5.71x
EV / EBIT	6.3x	7.54x	6.28x	6.42x	8.18x	7.92x	7.65x	7.15x
EV / FCF	11x	5.19x	32.7x	117x	21.6x	-14.3x	11.2x	17.8x
FCF Yield	9.1%	19.3%	3.05%	0.86%	4.63%	-7.01%	8.92%	5.62%
Dividend per Share ²	32	32	40	55	86	94	104	105
Rate of return	3.7%	2.47%	3.3%	4.03%	3.79%	4.78%	4.79%	4.83%
EPS ²	89.44	112.5	151.3	163.2	214.3	232.9	239.2	241.5
Distribution rate	35.8%	28.4%	26.4%	33.7%	40.1%	40.4%	43.5%	43.5%
Net sales ¹	253,170	244,454	261,175	277,015	298,295	314,527	331,400	341,900
EBITDA ¹	19,325	20,180	21,709	23,585	30,568	30,724	34,055	36,925
EBIT ¹	13,391	14,175	15,972	17,372	24,036	23,935	26,940	29,487
Net income ¹	9,851	11,971	14,992	15,906	20,280	22,045	22,627	22,703
Net Debt ¹	-10,965	-23,446	-18,360	-17,867	-18,312	3,423	395	5,145
Reference price ²	865.00	1,297.00	1,212.00	1,364.00	2,270.00	2,173.00	2,173.00	2,173.00
Nbr of stocks (in thousands)	110,145	100,434	97,921	94,838	94,646	94,638	-	-
Announcement Date	5/13/20	5/12/21	5/11/22	5/10/23	5/10/24	5/9/25	-	-

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.($)
OKAMURA CORPORATION	9.83x	0.64x	6.48x	4.14%	1.41B
BRADY CORPORATION	16.51x	2.02x	10.44x	1.44%	3.16B
BIC	9.61x	0.88x	4.38x	5.4%	2.48B
HNI CORPORATION	13.71x	-	-	-	2.16B
STEELCASE INC.	10.99x	-	-	3.91%	1.17B
FLAIR WRITING INDUSTRIES LIMITED	21.45x	2.25x	12.55x	-	304M
ACCO BRANDS CORPORATION	5.71x	-	-	8.9%	304M
Average	12.54x	1.45x	8.46x	4.76%	1.57B
Weighted average by Cap.	12.79x	1.38x	7.72x	3.65%