Subscribe

OSG Corporation (6136.T)

JPY3,970.00 -88.00 (-2.17%)
JP JPX Industrials Manufacturing - Tools & Accessories
Address 3-22, Honnogahara 442-8543
Toyokawa, JP
CEO Norio Ishikawa
Website osg.co.jp
IPO 2001-01-01
ISIN JP3170800001

Explore sections of this company profile

Also trades on Other OTC · OSGCF (USD) Tokyo Stock Exchange · 6136.T (JPY)
Description

OSG Corporation, founded in 1938 and headquartered in Toyokawa, Japan, is a prominent global manufacturer and distributor of precision cutting tools. Through its network of subsidiaries, the company supplies markets across Japan, the Americas, Europe, Africa, and Asia. Its extensive product range encompasses a wide array of industrial tools, including taps, drills, end mills, indexable tools, thread mills, rolling dies, gauges, machine tools, and various machine components and tooling systems. OSG also provides essential reconditioning services for used or damaged tools. Complementing its core offerings, the company supplies specialized accessories such as tap holders, arbor systems, circular and band saws, diameter correction tools, tool storage solutions, and other specific parts like LHSTIX/bits and coating rods. Beyond manufacturing, OSG also engages in the importation and resale of industrial tools. These high-performance products are integral to critical applications within diverse sectors, including automotive, die and mold making, aerospace, energy production, and heavy industries.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY3,970.00 -88.00 (-2.17%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
495.1K
Beta
0.93
Float Shares
54.76M
Free Float %
66.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.03% -0.15% +4.80% +17.03% +49.01% +49.27% +107.07% +74.03% +95.60% +72.37% +441.93%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3,970.00
DCF (Unlevered) 2,928.24 -26.2%
DCF (Levered) 2,996.95 -24.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 75% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 2 0
Hold 1 -1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.67
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Manufacturing - Tools & Accessories: +4.1%
    +3.3% Q2'26: +24.9% (vs Q2'25)
  • ✓
    EPS growth Manufacturing - Tools & Accessories: +12.8%
    +13.9% ★ Q2'26: +97.0% (vs Q2'25)
  • ✓
    FCF margin FCF growth · Manufacturing - Tools & Accessories: +37.4%
    +7.1% Q2'26: +0.0% (vs Q2'25)
  • ✗
    EBIT margin Manufacturing - Tools & Accessories: +9.1%
    +13.4% ★ Q2'26: +19.3% (vs Q2'25)
  • ✗
    ROIC Manufacturing - Tools & Accessories: +5.8%
    +8.0% ★ Q2'26: +14.7% (vs Q2'25)
  • ✓
    Share dilution Manufacturing - Tools & Accessories: +0.3%
    -6.5% ★ Q2'26: -7.4% (vs Q2'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Manufacturing - Tools & Accessories: -0.48×
    1.28× Q2'26: 0.85× (vs Q2'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.91) × ERP
WACC = 88% × Ke + 12% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 2,928.24 Current price: 3,970.00
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Nov 2015
actual 		Nov 2016
actual 		Nov 2017
actual 		Nov 2018
actual 		Nov 2019
actual 		Nov 2020
actual 		Nov 2021
actual 		Nov 2022
actual 		Nov 2023
actual 		Nov 2024
actual 		Nov 2025
actual 		Nov 2026
4 Rev. Ana.
4 EPS Ana. 		Nov 2027
4 Rev. Ana.
4 EPS Ana. 		Nov 2028
3 Rev. Ana.
3 EPS Ana. 		Nov 2029
1 Rev. Ana.
1 EPS Ana. 		Nov 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
111.92B
est: 113.03B (-1.0%)
105.56B
est: 103.75B (+1.7%)
120.20B
est: 118.85B (+1.1%)
131.37B
est: 131.98B (-0.5%)
126.96B
est: 127.48B (-0.4%)
104.39B
est: 102.83B (+1.5%)
126.16B
est: 124.32B (+1.5%)
142.53B
est: 140.59B (+1.4%)
147.70B
est: 150.19B (-1.7%)
155.52B
est: 154.73B (+0.5%)
160.62B
est: 157.23B (+2.2%)
172.95B
170.00B – 175.00B
+10.0% YoY
181.53B
173.30B – 190.00B
+5.0% YoY
183.27B
183.27B – 183.27B
+1.0% YoY
178.30B
172.68B – 183.59B
-2.7% YoY
181.10B
175.39B – 186.48B
+1.6% YoY
EBITDA
29.36B
est: 24.61B (+19.3%)
25.07B
est: 22.59B (+11.0%)
30.64B
est: 25.88B (+18.4%)
32.31B
est: 28.74B (+12.4%)
30.11B
est: 27.76B (+8.5%)
20.31B
est: 22.39B (-9.3%)
27.99B
est: 27.07B (+3.4%)
35.04B
est: 30.62B (+14.5%)
32.99B
est: 33.45B (-1.4%)
32.91B
est: 34.72B (-5.2%)
35.24B
est: 35.28B (-0.1%)
38.81B
38.15B – 39.27B
+10.0% YoY
40.74B
38.89B – 42.64B
+5.0% YoY
41.13B
41.13B – 41.13B
+1.0% YoY
40.01B
38.75B – 41.20B
-2.7% YoY
40.64B
39.36B – 41.85B
+1.6% YoY
EBIT
21.48B
est: 14.66B (+46.6%)
16.89B
est: 13.45B (+25.5%)
21.21B
est: 15.41B (+37.6%)
22.73B
est: 17.11B (+32.8%)
20.05B
est: 16.53B (+21.3%)
9.14B
est: 13.34B (-31.5%)
16.61B
est: 16.12B (+3.0%)
23.66B
est: 18.23B (+29.8%)
21.05B
est: 20.88B (+0.8%)
20.08B
est: 21.77B (-7.8%)
21.56B
est: 22.12B (-2.5%)
24.33B
23.92B – 24.62B
+10.0% YoY
25.54B
24.38B – 26.73B
+5.0% YoY
25.79B
25.79B – 25.79B
+1.0% YoY
25.09B
24.30B – 25.83B
-2.7% YoY
25.48B
24.68B – 26.24B
+1.6% YoY
Net Income
12.52B
est: 13.62B (-8.1%)
10.13B
est: 11.66B (-13.1%)
13.99B
est: 13.22B (+5.8%)
14.71B
est: 15.07B (-2.4%)
13.69B
est: 14.03B (-2.5%)
5.64B
est: 4.91B (+14.9%)
10.99B
est: 11.06B (-0.6%)
16.53B
est: 15.60B (+6.0%)
14.31B
est: 14.69B (-2.6%)
13.44B
est: 15.73B (-14.6%)
14.33B
est: 14.96B (-4.2%)
19.80B
18.49B – 21.11B
+32.3% YoY
22.90B
20.68B – 25.11B
+15.6% YoY
21.81B
20.67B – 22.95B
-4.7% YoY
20.93B
20.08B – 21.74B
-4.0% YoY
21.19B
20.32B – 22.00B
+1.2% YoY
SGA
26.72B
est: 28.81B (-7.3%)
26.66B
est: 26.44B (+0.8%)
29.45B
est: 30.29B (-2.8%)
32.15B
est: 33.64B (-4.4%)
32.10B
est: 32.49B (-1.2%)
27.89B
est: 26.21B (+6.4%)
30.55B
est: 31.69B (-3.6%)
34.48B
est: 35.83B (-3.8%)
37.89B
est: 38.56B (-1.7%)
41.47B
est: 39.26B (+5.6%)
41.98B
est: 39.89B (+5.2%)
43.88B
43.13B – 44.40B
+10.0% YoY
46.05B
43.97B – 48.20B
+5.0% YoY
46.49B
46.49B – 46.49B
+1.0% YoY
45.23B
43.81B – 46.58B
-2.7% YoY
45.95B
44.50B – 47.31B
+1.6% YoY
EPS
131.78
est: 135.74 (-2.9%)
110.58
est: 116.21 (-4.8%)
153.69
est: 131.82 (+16.6%)
150.47
est: 150.21 (+0.2%)
140.06
est: 139.87 (+0.1%)
57.93
est: 48.94 (+18.4%)
112.62
est: 110.26 (+2.1%)
171.53
est: 155.47 (+10.3%)
149.28
est: 153.74 (-2.9%)
148.94
est: 167.91 (-11.3%)
172.10
est: 159.70 (+7.8%)
209.48
197.10 – 225.10
+31.2% YoY
237.02
220.47 – 267.78
+13.1% YoY
236.27
220.40 – 244.70
-0.3% YoY
223.20
214.05 – 231.82
-5.5% YoY
225.90
216.64 – 234.62
+1.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-28 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-27 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-26 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-25 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-22 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-21 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-20 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-19 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-18 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-15 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-14 A 4/5 4/5 3/5 5/5 3/5 3/5 4/5
2026-05-13 A 4/5 4/5 3/5 5/5 3/5 4/5 4/5
2026-05-12 A 4/5 4/5 3/5 5/5 3/5 4/5 4/5
2026-05-11 A 4/5 4/5 3/5 5/5 3/5 4/5 4/5
2026-05-08 A 4/5 4/5 3/5 5/5 3/5 4/5 4/5
2026-05-07 A 4/5 4/5 3/5 5/5 3/5 4/5 4/5
2026-05-01 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-30 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-28 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-27 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-24 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-23 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-22 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-21 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-20 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-17 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-16 A- 4/5 4/5 3/5 5/5 2/5 3/5 4/5
2026-04-15 A- 4/5 4/5 3/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.71B
OE per share TTM
59.33
Owner's Yield
2.03%
Maintenance CapEx ratio
57.44%
Maint CapEx / Avg PPE
60.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
2.81M
Shares Outstanding
82.15M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Nobuaki Osawa President, Chief Operating Officer & Representative Director 135M male
Norio Ishikawa Chairman & Chief Executive Officer 127M male
Hideaki Osawa Managing Executive Officer 48M male
Osamu Ishida Managing Executive Officer 48M —
Yasutaka Yoneda Managing Executive Officer 48M —
Junichi Kawamura General Manager of Accounting Department — —
Yukinori Chikada Senior Executive Officer — —
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Manufacturing - Tools & Accessories