No price history available.
Key financial summary
Financials in JPY| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | ¥m | 25,926 | 32,348 | 32,037 | 28,205 | 28,803 | 26,877 | N/A | N/A |
| Operating profit | ¥m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net profit | ¥m | -1,156 | 2,181 | 366 | -1,469 | -84 | -2,219 | N/A | N/A |
| EPS reported | ¥ | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating cashflow per share | ¥ | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Capex per share | ¥ | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF per share | ¥ | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Free cash flow | ¥m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt | ¥m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value equity | ¥m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value per share | ¥ | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Number of shares | m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| DPS (TTM paid) | ¥ | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Financial summary
Financials in JPY| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/B LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/S LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/FCF LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/EBITDA LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/Sales LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Earnings Yield LTM | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Quality | |||||||||
| ROE | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| ROIC | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Sales | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Growth and momentum | |||||||||
| EPS Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Sales Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Income Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating Profit Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend and capital structure | |||||||||
| Dividend Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Payout Ratio | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Debt | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Debt/EBITDA | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EBIT/Net interest | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/market cap | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/Equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross debt/equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Established in Saitama, Japan, in 1938, Origin Company, Limited, formerly known as Origin Electric Co., Ltd. until its rebranding in April 2019, specializes in the development and sale of a diverse product portfolio primarily within its home country. Its offerings span power supply units, semiconductor devices, precision mechanical parts, advanced system machinery, and synthetic resin paints. The company's operations are segmented into several key divisions: The Electronics division manufactures an extensive range of power solutions, including high-voltage direct current rectifiers, inverters, and generators for X-ray apparatus. It also supplies power systems for sputtering devices, high-stability applications, compact units for CT scanners, and sophisticated commutation devices for mobile communication infrastructure and telecommunication centers. Additional products include power supplies for rectifier units and electrostatic precipitators, hermetic converters, and comprehensive power supply packages. The Mechatronics division focuses on advanced manufacturing equipment. Its products include vacuum reflow soldering systems, condenser-type resistance welding machines, optical semiconductor cap sealers, and OCR atmospheric bonders. This division also develops automated machinery employing slit coating and vacuum bonding techniques for Liquid Crystal Modules (LCMs) and similar devices. Origin's Chemitronics division formulates and distributes synthetic resin paints. These coatings serve a wide array of markets, including the automotive sector, consumer electronics (such as mobile phones, personal computers, and digital cameras), heavy industry, electrical components, and architectural applications. Finally, the Components division provides both semiconductor devices, including axial lead parts, surface mounting parts, diode modules, and high-voltage rectification diodes, and a comprehensive range of precision mechanical parts. These mechanical components encompass various clutches (e.g., small interactive, torque and magnet limiters, compact, one-way, selectable, interactive free-type) and numerous types of bearings (such as radial, thrust, pressure roller, angular, and guide bearings with outer ring grooves, as well as bearings integrated with pulleys).
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Origin Company, Limited (6513.T)
No price history available.
Not enough data to calculate KvantraRank
Based on consensus from external analysts. Not Kvantra's opinion.
Established in Saitama, Japan, in 1938, Origin Company, Limited, formerly known as Origin Electric Co., Ltd. until its rebranding in April 2019, specializes in the development and sale of a diverse product portfolio primarily within its home country. Its offerings span power supply units, semiconductor devices, precision mechanical parts, advanced system machinery, and synthetic resin paints. The company's operations are segmented into several key divisions: The Electronics division manufactures an extensive range of power solutions, including high-voltage direct current rectifiers, inverters, and generators for X-ray apparatus. It also supplies power systems for sputtering devices, high-stability applications, compact units for CT scanners, and sophisticated commutation devices for mobile communication infrastructure and telecommunication centers. Additional products include power supplies for rectifier units and electrostatic precipitators, hermetic converters, and comprehensive power supply packages. The Mechatronics division focuses on advanced manufacturing equipment. Its products include vacuum reflow soldering systems, condenser-type resistance welding machines, optical semiconductor cap sealers, and OCR atmospheric bonders. This division also develops automated machinery employing slit coating and vacuum bonding techniques for Liquid Crystal Modules (LCMs) and similar devices. Origin's Chemitronics division formulates and distributes synthetic resin paints. These coatings serve a wide array of markets, including the automotive sector, consumer electronics (such as mobile phones, personal computers, and digital cameras), heavy industry, electrical components, and architectural applications. Finally, the Components division provides both semiconductor devices, including axial lead parts, surface mounting parts, diode modules, and high-voltage rectification diodes, and a comprehensive range of precision mechanical parts. These mechanical components encompass various clutches (e.g., small interactive, torque and magnet limiters, compact, one-way, selectable, interactive free-type) and numerous types of bearings (such as radial, thrust, pressure roller, angular, and guide bearings with outer ring grooves, as well as bearings integrated with pulleys).
