OSG Valuation Multiples

OSG is valued at $1.7B as of November 2026, a 1.5x revenue multiple. In the last 12 months, OSG revenue was $1.2B and OSG EBITDA was $301M.

See full OSG profile

OSG Overview

About OSG

OSG Corp manufactures and sells consumable tools. The company's products include taps, drills, end mills, indexables, dies, gauges, and other tooling systems used in machine tools. Its products are used in the automotive, die and mold, aerospace, energy, and heavy industries. Its key end markets are Japan and the rest of Asia.


Founded

1938

HQ

Japan

Employees

7.6K

Website

osg.co.jp

Financials (LTM)

Revenue: $1.2B
EBITDA: $301M

EV

$1.7B

Valuation Multiples

Start free trial

Valuation Multiples for 15K+ Public Comps

AdidasAirbnbAmazonCiscoCoca-ColaDellDropboxIBMIntelMcDonaldsNikeNVIDIASamsungSpotifyTeslaToyota
Browse Valuation Multiples

OSG Financials

OSG reported last 12-month revenue of $1.2B and EBITDA of $301M.

In the same LTM period, OSG generated $501M in gross profit, $301M in EBITDA, and $147M in net income.


OSG P&L

In the most recent fiscal year, OSG reported revenue of $1B and EBITDA of $216M.

OSG is profitable as of last fiscal year, with gross margin of 41%, EBITDA margin of 21%, and net margin of 9%.

See analyst estimates for OSG
LTMLast FY2025202620272028
Revenue$1.2B$1B$1B
Gross Profit$501M$416M$424M
Gross Margin43%41%41%
EBITDA$301M$216M$224M
EBITDA Margin26%21%22%
EBIT Margin17%13%13%
Net Profit$147M$91M$96M
Net Margin13%9%9%
Net Debt-($47M)-

Financial data powered by Morningstar, Inc.

OSG Stock Performance

OSG has current market cap of $1.7B, and enterprise value of $1.7B.

Market Cap Evolution


OSG's stock price is $20.23.

OSG has an EPS (earnings per share) of $1.06.

See more trading valuation data for OSG
EVMarket CapPrice 1DPrice 1MPrice 3MPrice 12MEPS
$1.7B$1.7B0.0%---$1.06

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.

Start Free Trial

OSG Valuation Multiples

OSG trades at 1.5x EV/Revenue multiple, and 5.7x EV/EBITDA.

See NTM and 2027E valuation multiples for OSG

OSG Financial Valuation Multiples

As of November 8, 2026, OSG has market cap of $1.7B and EV of $1.7B.

OSG has a P/E ratio of 11.7x.

LTMLast FY2025202620272028
EV/Revenue1.5x1.7x1.7x
EV/EBITDA5.7x8.0x7.7x
EV/EBIT8.5x13.4x12.7x
EV/Gross Profit3.4x4.1x4.1x
P/E11.7x19.0x18.0x
EV/FCF21.5x23.4x23.2x

Multiples above and below 250x are considered non-meaningful (n/m). Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Verified OSG Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.

FactSetMorningstar
Start Free Trial

OSG Margins & Growth Rates

OSG grew revenue by 17% and EBITDA by 42% in the last fiscal year.

In the most recent fiscal year, OSG reported gross margin of 41%, EBITDA margin of 21%, and net margin of 9%.

See estimated margins and future growth rates for OSG

OSG Margins

Last FY20252026202720282029
Gross Margin41%41%43%
EBITDA Margin21%22%26%
EBIT Margin13%13%18%
Net Margin9%9%13%
FCF Margin7%7%7%

OSG Growth Rates

FY+1/FY25/2626/2727/2828/29
Revenue Growth17%16%
Gross Profit Growth22%21%
EBITDA Growth42%39%
EBIT Growth62%55%
Net Profit Growth67%59%
FCF Growth9%12%

Data powered by FactSet, Inc. and Morningstar, Inc.

OSG Operational KPIs

OSG's revenue per employee in the last FY averaged $0.1M, while opex per employee averaged $0.0M for the same period.

OSG's Rule of 40 is 42% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

OSG's Rule of X is 66% (created by Bessemer, Rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

Access forward-looking KPIs for OSG
LTMLast FY202620272028
Rule of 4034%42%
Bessemer Rule of X47%66%
Revenue per Employee-$0.1M
Opex per Employee-$0.0M
Opex to Revenue-28%

Data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 230+ Verticals

OSG Competitors

OSG competitors include BEML, Deutz, Happy Forgings, Jindal Saw, Wacker Neuson, Montana Aerospace, Kennametal, Global Industrial, Dicker Data and Triveni Turbine.

Most OSG public comparables operate across Industrial Parts, Machinery and Wholesale Distribution.

Last FYEV/RevenueEV/EBITDA
RevenueEBITDALast FYLTM2027ELast FYLTM2027E
BEML$441M$34M4.0x3.4x51.8x29.3x
Deutz$2.3B$190M0.9x0.8x11.4x7.3x
Happy Forgings$151M$51M11.4x9.2x33.5x29.8x
Jindal Saw$1.8B$219M1.1x1.1x9.4x9.4x
Wacker Neuson$2.5B$256M0.8x0.7x7.7x5.7x
Montana Aerospace$1.1B$167M1.6x1.5x10.3x8.4x
Kennametal$2.4B$633M1.2x1.0x4.3x4.1x
Global Industrial$1.4B$105M1.3x1.2x16.6x14.1x

This data is available for Pro users. Sign up to see all OSG competitors and their valuation data.

Start Free Trial

Investments by OSG

OSG has invested in 3 companies to date.

Latest investment by OSG was on February 6th 2019. OSG invested in Photo Electron Soul in their $4M Seed round (EV/Revenue multiple available to Pro users).

See VC round multiples

Latest Investments by OSG

Photo Electron Soul
GROOVE X
Astroscale
GROOVE X
Description
Photo Electron Soul is a Kawasaki-based Japanese firm developing photocathode technology for high-performance electron beams. Its systems enable ultrafast, low-emittance beams for electron microscopes, semiconductor inspection, and 3D metal printing. The platform supports pulse structures and high currents for materials science applications.
GROOVE X is a Tokyo-based robotics firm developing the Lovot companion robot since 2018. Lovot features over 1,000 sensors for human-like interactions, including hugging, facial recognition, and emotional responses via AI. Priced at around 300,000 yen, it has sold thousands of units in Japan and expanded to Europe.
Astroscale Holdings Inc is developing new and scalable solutions across the spectrum of on-orbit servicing, including life extension, in-space situational awareness, end of life, and active debris removal, to create sustainable space systems and mitigate the growing and hazardous buildup of debris in space.
GROOVE X is a Tokyo-based robotics firm developing the Lovot companion robot since 2018. Lovot features over 1,000 sensors for human-like interactions, including hugging, facial recognition, and emotional responses via AI. Priced at around 300,000 yen, it has sold thousands of units in Japan and expanded to Europe.
HQ CountryJapanJapanJapanJapan
HQ City
Nagoya
Tokyo
Tokyo
Tokyo
Deal Date6 Feb 20194 Dec 201714 Jul 20174 Oct 2016
RoundSeedSeries ASeries CSeed
Raised$4M$39M$25M$14M
InvestorsOSG; Beyond Next Ventures; Mitsubishi UFJ Capital; Seta Hiroshi; Tiger and BeyondDai-ichi Seiko; Mirai Creation Fund; I-PEX; Global Catalyst Partners; OSG; Amtran Technology Co; Shenzhen Capital Group; SMBC Venture Capital; Innovation Network Corporation of Japan; LINE VenturesJafco Group; OSG; Mitsubishi UFJ Capital; ANA Holdings; aSTART; Innovation Network Corporation of JapanGlobal Catalyst Partners Japan; Dai-ichi Seiko; Mirai Creation Fund; Global Catalyst Partners; OSG; Amtran Technology Co
Valuationundisclosedundisclosedundisclosedundisclosed
EV/Revenue
EV/EBITDA

This data is available for Pro users. Sign up to see all OSG investments and their VC round multiples.

Start Free Trial

Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples

Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.

Start Free Trial

About OSG

When was OSG founded?OSG was founded in 1938.
Where is OSG headquartered?OSG is headquartered in Japan.
How many employees does OSG have?As of today, OSG has over 7K employees.
Who is the CEO of OSG?OSG's CEO is Norio Ishikawa.
Is OSG publicly listed?Yes, OSG is a public company listed on Tokyo Stock Exchange.
What is the stock symbol of OSG?OSG trades under 6136 ticker.
When did OSG go public?OSG went public in 1970.
Who are competitors of OSG?OSG main competitors include BEML, Deutz, Happy Forgings, Jindal Saw, Wacker Neuson, Montana Aerospace, Kennametal, Global Industrial, Dicker Data, Triveni Turbine.
What is the current market cap of OSG?OSG's current market cap is $1.7B.
What is the current revenue of OSG?OSG's last 12 months revenue is $1.2B.
What is the current revenue growth of OSG?OSG revenue growth (NTM/LTM) is 9%.
What is the current EV/Revenue multiple of OSG?Current revenue multiple of OSG is 1.5x.
What is the current EBITDA of OSG?OSG's last 12 months EBITDA is $301M.
What is OSG's EBITDA margin?OSG's last 12 months EBITDA margin is 26%.
What is the current EV/EBITDA multiple of OSG?Current EBITDA multiple of OSG is 5.7x.
What is the current FCF of OSG?OSG's last 12 months FCF is $80M.
What is OSG's FCF margin?OSG's last 12 months FCF margin is 7%.
What is the current EV/FCF multiple of OSG?Current FCF multiple of OSG is 21.5x.
How many companies OSG has acquired to date?OSG hasn't acquired any companies yet (or none have been disclosed publicly).
In how many companies OSG has invested to date?As of November 2026, OSG has invested in 3 companies.
What was the last OSG investment?On 6th February 2019 OSG invested in Photo Electron Soul, participating in a $4M Seed round, alongside Beyond Next Ventures, Mitsubishi UFJ Capital, Seta Hiroshi, and Tiger and Beyond.
In what companies OSG invested in?OSG invested in GROOVE X, Astroscale, and Photo Electron Soul.

See public comps similar to OSG

Lists including OSG

Start Your
Free Trial Today

Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.

Start Trial