Subscribe

OSG Corporation Co., Ltd. (6757.T)

JPY877.00 +6.00 (+0.69%)
JP JPX Industrials Industrial - Machinery
Address 1-26-3 Tenma 530-0043
Osaka, JP
CEO Takeshi Yukawa
IPO 2001-08-23
ISIN JP3171000007

Explore sections of this company profile

Description

OSG Corp. Co., Ltd. engages in the manufacturing and sale of water products and purifying equipment. It operates through the following segments: Water-Related Equipment, Maintenance, Home & Office Delivery (HOD) and Others. The Water-Related Equipment segment provides water purifiers, ionizers, oxidizers, filters, and coolers. The Maintenance segment provides hollow fiber membrane and activated carbon cartridges, liquid electrolyte additives, and maintenance parts. The HOD segment delivers hot and cold mineral water to homes and offices. The Others segment provides home electronic medical equipment, health products and tools. The company was founded on August 29, 1970 and is headquartered in Osaka, Japan.

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
JPY877.00 +6.00 (+0.69%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4.1K
Beta
0.04
Float Shares
2.27M
Free Float %
43.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.12% -0.49% -2.50% +0.49% -17.52% -18.75% +0.99% +4.73% -43.01% -2.73% -59.05%
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
877.00
DCF (Unlevered) 1,353.35 +54.3%
DCF (Levered) 310.73 -64.6%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.51
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Industrial - Machinery: +7.4%
    +3.2% Q2'26: -1.3% (vs Q2'25)
  • EPS growth Industrial - Machinery: +15.6%
    +214.8% Q2'26: -40.8% (vs Q2'25)
  • FCF margin FCF growth · Industrial - Machinery: +38.2%
    +0.2% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Industrial - Machinery: +10.0%
    +2.5% Q2'26: +2.0% (vs Q2'25)
  • ROIC Industrial - Machinery: +6.8%
    +4.8% Q2'26: +3.6% (vs Q2'25)
  • Share dilution Industrial - Machinery: +0.0%
    +0.3% Q2'26: +0.0% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Industrial - Machinery: -0.65×
    5.23× Q2'26: 6.44× (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 (0.04) × ERP
WACC = 68% × Ke + 32% × Kd (4.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,337.83 Current price: 877.00
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 Jan 2017
actual
Jan 2018
actual
Jan 2019
actual
Jan 2020
actual
Jan 2021
actual
Jan 2022
actual
Jan 2023
actual
Jan 2024
actual
Jan 2025
actual
Jan 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
6.45B
est.
6.25B
est.
6.60B
est.
8.36B
est: 7.80B (+7.2%)
10.24B
est: 10.50B (-2.5%)
9.87B
est: 10.00B (-1.3%)
8.13B
est: 8.10B (+0.3%)
7.90B
est: 8.40B (-6.0%)
7.93B
est: 9.00B (-11.9%)
9.70B
9.70B – 9.70B
+7.8% YoY
EBITDA
518.63M
est.
502.55M
est.
530.69M
est.
892.47M
est: 627.18M (+42.3%)
1.37B
est: 844.28M (+61.8%)
1.27B
est: 804.08M (+58.4%)
565.45M
est: 651.30M (-13.2%)
295.57M
est: 675.43M (-56.2%)
258.00M
est: 568.27M (-54.6%)
612.47M
612.47M – 612.47M
+7.8% YoY
EBIT
425.85M
est.
412.65M
est.
435.76M
est.
752.12M
est: 514.99M (+46.0%)
1.26B
est: 693.25M (+81.7%)
1.16B
est: 660.24M (+75.1%)
429.63M
est: 534.79M (-19.7%)
158.87M
est: 554.60M (-71.4%)
134.00M
est: 418.11M (-68.0%)
450.63M
450.63M – 450.63M
+7.8% YoY
Net Income
367.28M
est.
est.
356.89M
est.
271.38M
est: 269.62M (+0.7%)
583.04M
est: 600.01M (-2.8%)
638.50M
est: 699.75M (-8.8%)
198.14M
est: 259.75M (-23.7%)
49.61M
est: 179.74M (-72.4%)
33.84M
est: 240.60M (-85.9%)
300.48M
300.48M – 300.48M
+24.9% YoY
SGA
3.06B
est.
2.96B
est.
3.13B
est.
3.87B
est: 3.70B (+4.7%)
3.82B
est: 4.98B (-23.3%)
3.90B
est: 4.74B (-17.7%)
3.98B
est: 3.84B (+3.7%)
4.30B
est: 3.98B (+7.9%)
4.50B
est: 4.61B (-2.3%)
4.97B
4.97B – 4.97B
+7.8% YoY
EPS
70.70
est.
est.
68.70
est.
56.35
est: 51.90 (+8.6%)
118.15
est: 115.50 (+2.3%)
122.90
est: 134.70 (-8.8%)
38.14
est: 50.00 (-23.7%)
9.55
est: 34.60 (-72.4%)
6.51
est: 46.20 (-85.9%)
57.70
57.70 – 57.70
+24.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-12 C+ 2/5 3/5 2/5 3/5 1/5 1/5 3/5
2026-06-11 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-06-10 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-06-09 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-06-08 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-06-05 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-06-04 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-06-03 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-06-02 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-06-01 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-29 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-28 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-27 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-26 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-25 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-22 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-21 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-20 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-19 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-18 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-15 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-14 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-13 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-12 B- 3/5 3/5 2/5 3/5 2/5 2/5 3/5
2026-05-11 B- 2/5 3/5 2/5 3/5 1/5 2/5 3/5
2026-05-08 B- 2/5 3/5 2/5 3/5 1/5 2/5 3/5
2026-05-07 B- 2/5 3/5 2/5 3/5 1/5 2/5 3/5
2026-05-01 B- 2/5 3/5 2/5 3/5 1/5 2/5 3/5
2026-04-30 B- 2/5 3/5 2/5 3/5 1/5 2/5 3/5
2026-04-28 B- 3/5 3/5 2/5 4/5 1/5 2/5 3/5
2026-04-27 B- 3/5 3/5 2/5 4/5 1/5 2/5 3/5
2026-04-24 B- 3/5 3/5 2/5 4/5 1/5 2/5 3/5
2026-04-23 B- 3/5 3/5 2/5 4/5 1/5 2/5 3/5
2026-04-22 B- 3/5 3/5 2/5 4/5 1/5 2/5 3/5
2026-04-21 B- 3/5 3/5 2/5 4/5 1/5 2/5 3/5
2026-04-20 B- 3/5 3/5 2/5 4/5 1/5 2/5 3/5
2026-04-17 B- 3/5 3/5 2/5 4/5 1/5 2/5 3/5
2026-04-16 B- 3/5 3/5 2/5 4/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.54M
OE per share TTM
1.07
Owner's Yield
0.13%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
16.6%

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.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

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
49.3K
Shares Outstanding
5.22M

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
Keisuke Yamada President, Chief Executive Officer & Representative Director male
Masahiko Yasuoka GM of Administration Department & Director male
Masahiro Ogaki GM of Sales Headquarters & Director male
Takeshi Yukawa Chairman of Board of Directors & Chief Executive Officer male
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