Valuation Oriental Land Co., Ltd.

Equities

4661

JP3198900007

Leisure & Recreation

Market Closed - Japan Exchange Other stock markets 12:00:00 06/03/2026 pm IST			5-day change	1st Jan Change
2,803.00 ^JPY	+1.98%		-0.46%	-3.29%

31/01	Oriental Land Co., Ltd., Q2 2026 Earnings Call, Oct 30, 2025
31/01	Oriental Land Co., Ltd., Q3 2026 Earnings Call, Jan 29, 2026

Company Valuation: Oriental Land Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	54,43,794	77,00,005	74,16,245	79,44,473	48,26,525	45,95,626	-	-
Change	-	41.45%	-3.69%	7.12%	-39.25%	-4.78%	-	-
Enterprise Value (EV) ¹	53,99,205	77,07,785	73,58,981	77,56,412	46,31,869	43,78,406	43,40,550	42,89,160
Change	-	42.76%	-4.53%	5.4%	-40.28%	-5.47%	-0.86%	-1.18%
P/E ratio	-100x	955x	91.9x	66.1x	38.9x	36.9x	33.7x	31.2x
PBR	7.16x	10.2x	8.94x	8.37x	4.94x	4.28x	3.92x	3.62x
PEG	-	-8x	0x	1.4x	12.8x	91.28x	3.51x	3.97x
Capitalization / Revenue	31.9x	27.9x	15.4x	12.8x	7.1x	6.47x	6.12x	5.81x
EV / Revenue	31.7x	28x	15.2x	12.5x	6.82x	6.16x	5.78x	5.42x
EV / EBITDA	-59,991x	149x	46.7x	36.6x	19.5x	18x	16.6x	15.2x
EV / EBIT	-117x	997x	66.2x	46.9x	26.9x	24.9x	22.5x	20.7x
EV / FCF	-40.9x	-169x	316x	61.8x	-80.2x	48.9x	82.2x	70.5x
FCF Yield	-2.45%	-0.59%	0.32%	1.62%	-1.25%	2.04%	1.22%	1.42%
Dividend per Share ²	5.2	5.6	8	13	14	14.8	17.43	19.68
Rate of return	0.16%	0.12%	0.18%	0.27%	0.48%	0.53%	0.62%	0.7%
EPS ²	-33.1	4.926	49.29	73.39	75.62	75.93	83.21	89.75
Distribution rate	-15.7%	114%	16.2%	17.7%	18.5%	19.5%	21%	21.9%
Net sales ¹	1,70,581	2,75,728	4,83,123	6,18,493	6,79,374	7,10,454	7,51,443	7,91,213
EBITDA ¹	-90	51,836	1,57,526	2,12,139	2,37,533	2,43,048	2,60,867	2,82,107
EBIT ¹	-45,989	7,733	1,11,199	1,65,437	1,72,111	1,75,783	1,92,586	2,07,333
Net income ¹	-54,190	8,067	80,734	1,20,225	1,24,160	1,25,621	1,35,983	1,46,188
Net Debt ¹	-44,589	7,780	-57,264	-1,88,061	-1,94,656	-2,17,220	-2,55,077	-3,06,467
Reference price ²	3,325.00	4,702.00	4,528.00	4,849.00	2,945.00	2,803.00	2,803.00	2,803.00
Nbr of stocks (in thousands)	16,37,231	16,37,602	16,37,863	16,38,373	16,38,888	16,39,538	-	-
Announcement Date	28/04/21	27/04/22	27/04/23	26/04/24	28/04/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
ORIENTAL LAND CO., LTD.	36.92x	6.16x	18.01x	0.53%	2.92TCr
UNITED PARKS & RESORTS INC.	8.58x	2.31x	6.42x	-.--%	166.2Cr
SIX FLAGS ENTERTAINMENT CORPORATION	-36.95x	2.05x	7.5x	-.--%	163.5Cr
ZHEJIANG SUNRIVER CULTURE TOURISM CO.,LTD.	22.49x	-	-	-	98Cr
WONDERLA HOLIDAYS LIMITED	40.22x	-	-	0.51%	34Cr
AEON FANTASY CO.,LTD.	17.11x	0.78x	4.19x	0.6%	31Cr
Average	14.73x	2.83x	9.03x	0.33%	568.17Cr
Weighted average by Cap.	31.43x	5.71x	16.77x	0.48%