Valuation OSG Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 01:25:52 12/09/2026 am IST			5-day change	1st Jan Change
18.70 ^EUR	+0.54%		-4.59%	-

10/07	OSG's Six-Month Net Income Soars 93%	MT
10/07	OSG Corporation Announces Dividend for the Second Quarter-End of the Financial Year Ending November 30, 2026 and Revises Dividend Guidance for the Fiscal Year Ending November 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,60,712	1,85,149	1,76,606	1,50,871	1,88,828	2,77,906	-	-
Change	-	15.21%	-4.61%	-14.57%	25.16%	47.17%	-	-
Enterprise Value (EV) ¹	1,44,566	1,64,021	1,47,311	1,21,902	1,81,433	2,67,806	2,79,206	2,70,406
Change	-	13.46%	-10.19%	-17.25%	48.83%	47.61%	4.26%	-3.15%
P/E	14.6x	11.3x	12.3x	11.8x	13.4x	13.2x	11.9x	11.3x
PBR	1.12x	1.12x	0.97x	0.89x	1.04x	1.47x	1.4x	1.33x
PEG	-	0.2x	-0.9x	-50.33x	0.9x	0.3x	1.1x	1.88x
Capitalization / Revenue	1.27x	1.3x	1.2x	0.97x	1.18x	1.5x	1.41x	1.35x
EV / Revenue	1.15x	1.15x	1x	0.78x	1.13x	1.45x	1.41x	1.31x
EV / EBITDA	5.26x	5.06x	4.64x	3.85x	5.51x	6.44x	6.26x	5.7x
EV / EBIT	8.98x	7.49x	7.44x	6.46x	8.92x	9.01x	8.53x	7.73x
EV / FCF	4.26x	20.5x	9.96x	9.86x	14.6x	19.7x	18.2x	13.9x
FCF Yield	23.5%	4.88%	10%	10.1%	6.84%	5.08%	5.48%	7.2%
Dividend per Share ²	36	60	60	60	88	121.7	125.5	134.5
Rate of return	2.19%	3.1%	3.26%	3.42%	3.83%	3.6%	3.71%	3.98%
EPS ²	112.6	171.5	149.3	148.9	172.1	255.6	283.2	300.2
Distribution rate	32%	35%	40.2%	40.3%	51.1%	47.6%	44.3%	44.8%
Net sales ¹	1,26,156	1,42,525	1,47,703	1,55,517	1,60,619	1,84,875	1,97,400	2,05,775
EBITDA ¹	27,491	32,396	31,740	31,697	32,928	41,600	44,633	47,400
EBIT ¹	16,105	21,898	19,800	18,868	20,330	29,725	32,725	34,975
Net income ¹	10,989	16,534	14,307	13,439	14,334	21,650	23,550	25,025
Net Debt ¹	-16,146	-21,128	-29,295	-28,969	-7,395	-10,100	1,300	-7,500
Reference price ²	1,646.00	1,936.00	1,841.00	1,753.00	2,298.50	3,382.00	3,382.00	3,382.00
Nbr of stocks (in thousands)	97,638	95,635	95,930	86,065	82,153	82,172	-	-
Announcement Date	12/01/22	12/01/23	11/01/24	09/01/25	08/01/26	-	-	-

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.($)
KINIK COMPANY	51.9x	11.3x	36.24x	1.08%	375.39Cr
GUANGDONG CREATE CENTURY INTELLIGENT EQUIPMENT GROUP CORPORATION LIMITED	31.65x	-	-	-	292.83Cr
DMG MORI CO., LTD.	25.81x	1.17x	9.25x	3.8%	253.97Cr
PRECISION TSUGAMI (CHINA) CORPORATION LIMITED	11.84x	2.28x	7.28x	3.75%	236.17Cr
KENNAMETAL INC.	5.97x	0.85x	4.07x	2.71%	224.39Cr
MAKINO MILLING MACHINE CO., LTD.	11.5x	1.01x	6.66x	2.37%	222.06Cr
JIRFINE INTELLIGENT EQUIPMENT CO., LTD.	22.12x	-	-	-	206.65Cr
Average	22.97x	3.32x	12.70x	2.74%	258.78Cr
Weighted average by Cap.	25.71x	4.19x	15.29x	2.58%