Valuation Vector Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 02/10/2026 pm IST			5-day change	1st Jan Change
2,065.00 ^JPY	+4.56%		+6.99%	+71.80%

20/09	Certain Common Stock of Basic Inc. are subject to a Lock-Up Agreement Ending on 20-SEP-2026.	CI
16/09	Audiostock Inc. has completed an IPO in the amount of ¥1.17766 billion.	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	96,858	-	-
Change	-	25.77%	-12.46%	-25.66%	56.2%	43.7%	-	-
Enterprise Value (EV)	44,920	62,705	54,912	37,300	53,256	96,858	96,858	96,858
Change	-	39.59%	-12.43%	-32.07%	42.78%	81.87%	0%	0%
P/E	25.4x	20.9x	12.5x	10.3x	13.2x	15.6x	13.6x	12.1x
PBR	4.26x	5.13x	3.55x	2.55x	3.19x	-	-	-
PEG	-	0.4x	0.3x	-1.16x	0.6x	0.7x	0.9x	1x
Capitalization / Revenue	1.11x	1.2x	0.98x	0.73x	1.06x	1.37x	1.24x	1.13x
EV / Revenue	0x	0x	0x	0x	0x	1.37x	1.24x	1.13x
EV / EBITDA	0x	0x	0x	0x	0x	8.11x	6.87x	6.59x
EV / EBIT	0x	0x	0x	0x	0x	9.22x	8.07x	7.17x
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%	1.89%	2.18%	2.47%
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	2,065.00	2,065.00	2,065.00
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.	15.62x	-	-	1.89%	61Cr
PUBLICIS GROUPE S.A.	13.63x	1.48x	6.74x	4.16%	2.65TCr
OMNICOM GROUP., INC.	9.07x	0.99x	5.58x	4.46%	2.03TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.98x	5.2x	9.02x	7.18%	1.02TCr
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	131.89x	0.54x	89.06x	-	662.38Cr
JCDECAUX SE	16.24x	1.34x	4.62x	2.85%	585.71Cr
DENTSU GROUP INC.	11.07x	0.77x	4.85x	-.--%	585.26Cr
WPP PLC	16.5x	0.71x	4.32x	4.03%	531.81Cr
NIQ GLOBAL INTELLIGENCE PLC	-51.73x	1.73x	7.29x	0%	490.81Cr
Average	19.36x	1.59x	16.43x	3.07%	957.69Cr
Weighted average by Cap.	17.92x	1.64x	12.71x	3.94%