OSG (6136) AI Stock Analysis

• Market Cap: ¥242.00B
• Dividend Yield: 2.55%
• Average Volume (3M): 296.02K
• Price to Earnings (P/E): 15.0
• Beta (1Y): 0.64
• Revenue Growth: 0.57%
• EPS Growth: 4.54%
• Country: JP
• Employees: 7,674
• Sector: Industrials
• Sector Strength: 72
• Industry: Manufacturing - Tools & Accessories
• EPS (TTM): 56.79
• Shares Outstanding: 96,145,420
• 10 Day Avg. Volume: 399,860
• 30 Day Avg. Volume: 296,023
• PEG Ratio: 0.85
• Price to Book (P/B): 1.05
• Price to Sales (P/S): 1.19
• P/FCF Ratio: 15.78
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: ¥3,110.00
• Price Target Upside: 31.17% Upside
• Rating Consensus: Moderate Buy
• Number of Analyst Covering: 1
• EPS Forecast (FY): N/A
• Revenue Forecast (FY): N/A

• Rating: 72 Outperform
• Price Target: ¥2,773.00 ▲(16.95% Upside)

Score is primarily supported by strong financial fundamentals (steady growth and low leverage), complemented by reasonable valuation and dividend yield. The main offset is technical overextension (very high RSI/Stoch) despite an otherwise bullish trend, which raises near-term downside risk.

Positive Factors

Revenue growth consistency

Multi-year revenue growth shows durable demand and market traction across cycles. Consistent top-line expansion supports scale economies, predictable operating leverage and capacity to invest in technology and network expansion, underpinning medium-term earnings resilience.

Sustained gross and EBITDA margins

Stable high gross and EBITDA margins indicate structural cost advantages or pricing power in core services. Margin durability supports cash generation after cyclical swings, funds reinvestment in operations, and creates a buffer versus industry cost pressures over the next several quarters.

Conservative leverage and equity growth

Low-to-moderate leverage with rising equity provides financial flexibility for capex, opportunistic M&A, and dividends without over-reliance on external funding. A conservative balance sheet increases resilience to downturns and preserves strategic optionality over 2–6 months and beyond.

Negative Factors

Net margin compression

Declining net margin signals rising costs, pricing pressure, or adverse mix that erode earnings quality. If persistent, margin compression will reduce free cash flow and limit reinvestment or shareholder returns, making earnings more sensitive to revenue swings over the medium term.

Weak and volatile free cash flow conversion

Sub-50% FCF conversion and past volatility indicate working capital or capex strains preventing earnings turning into cash. This reduces funding certainty for dividends, buybacks or investments and raises execution risk if cash conversion does not stabilize.

Rising debt vs prior years (watch)

An uptick in debt, even from still-modest leverage, could increase interest expense and reduce strategic flexibility if the trend continues. Persistent debt growth could constrain capital allocation and heighten refinancing risk in less favorable market conditions.

OSG Business Overview & Revenue Model

Company Description

OSG Corporation, together with its subsidiaries, manufactures and sells cutting tools in Japan, the Americas, Europe and Africa, and Asia. The company's products include taps, drills, end mills, indexable tools, thread mills, rolling dies, gauges, machine tools, machine parts, and tooling systems, as well as reconditioning services to worn tools. It also offers special products and accessories, such as tap holders, holder/arbor related products, circular saws/bandsaws, diameter correction tools, tool storage cabinets, parts/accessories, LHSTIX/bits, and coating rods. In addition, the company imports and sells tools. The company's products are used in automotive, die/mold, aerospace, energy, and heavy industry applications. OSG Corporation was incorporated in 1938 and is headquartered in Toyokawa, Japan.

How the Company Makes Money

OSG generates revenue through multiple streams, primarily from its logistics services, including freight forwarding, warehousing, and distribution. The company charges clients for the transportation of goods, storage solutions, and value-added services such as inventory management and order fulfillment. Key partnerships with shipping lines and transport companies enhance OSG's service offerings and enable competitive pricing. Additionally, OSG leverages technology to streamline operations, which helps reduce costs and improve profit margins. The company’s strategic initiatives to expand into emerging markets and invest in innovative logistics solutions contribute significantly to its earnings.

OSG Financial Statement Overview

Summary

Solid overall fundamentals: steady multi-year revenue growth, healthy gross/EBITDA margins, and conservative leverage. Offsets include net margin compression versus the 2022 peak and weaker/volatile cash conversion (free cash flow below net income in recent years).

Income Statement

Revenue has grown steadily from 2021–2025 (annual growth ranging from ~0% to ~21%, with 2025 up ~2.8%), showing a generally positive demand backdrop after the 2020 dip. Profitability is solid for a manufacturer, with gross margin consistently around ~40% and EBITDA margin holding near ~21–23%. That said, net margin has compressed from the 2022 peak (~11.6%) to ~8.9% in 2025, suggesting higher costs, pricing pressure, or a less favorable mix versus the prior cycle high.

Balance Sheet

The balance sheet looks conservatively positioned with low-to-moderate leverage: debt is ~0.25x equity in 2025 (generally ~0.16–0.32x across the period). Equity has grown over time (2025 equity above 2024), supporting financial flexibility. A watch item is the increase in debt versus 2023–2022 levels, but overall leverage remains manageable given the company’s scale and profitability.

Cash Flow

Cash generation is positive, with operating cash flow consistently healthy (roughly ¥20–29B annually) and free cash flow positive each year. However, free cash flow is only ~46% of net income in 2025 (similar sub-50% conversion in 2024), indicating working-capital or capital spending demands are absorbing a meaningful portion of earnings. Free cash flow also shows volatility (notably a sharp drop in 2022 growth), which tempers confidence versus the stability seen on the income statement.

Breakdown	TTM	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Income Statement
Total Revenue	156.19B	160.62B	155.52B	147.70B	142.53B	126.16B
Gross Profit	62.27B	64.74B	63.48B	60.45B	59.07B	49.19B
EBITDA	33.65B	35.24B	32.91B	31.74B	35.04B	28.00B
Net Income	13.29B	14.33B	13.44B	14.31B	16.53B	10.99B
Balance Sheet
Total Assets	252.31B	267.70B	257.26B	250.12B	228.85B	209.76B
Cash, Cash Equivalents and Short-Term Investments	44.23B	52.35B	55.88B	57.97B	46.70B	46.90B
Total Debt	44.94B	44.96B	49.10B	28.68B	25.57B	30.75B
Total Liabilities	71.20B	73.84B	77.85B	55.49B	52.02B	54.96B
Stockholders Equity	168.41B	180.81B	166.63B	181.56B	164.66B	143.81B
Cash Flow
Free Cash Flow	0.00	12.06B	12.37B	12.17B	11.31B	21.19B
Operating Cash Flow	0.00	26.39B	28.56B	23.33B	20.18B	26.98B
Investing Cash Flow	0.00	-13.98B	-21.74B	-8.54B	-12.17B	-6.96B
Financing Cash Flow	0.00	-15.04B	-7.99B	-3.83B	-14.74B	-14.26B

OSG Technical Analysis

• Technical Analysis Sentiment: Positive
• Last Price: 2371.00
• 50DMA: Positive
• 100DMA: Positive
• 200DMA: Positive
• MACD: Negative
• RSI: Neutral
• STOCH: Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:6136, the sentiment is Positive. The current price of 2371 is below the 20-day moving average (MA) of 2492.45, above the 50-day MA of 2364.22, and above the 200-day MA of 1982.63, indicating a bullish trend. The MACD of 70.50 indicates Negative momentum. The RSI at 68.44 is Neutral, neither overbought nor oversold. The STOCH value of 69.15 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Positive sentiment for JP:6136.

OSG Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
6101	79 Outperform	¥150.22B	9.47	―	2.33%	25.95%	66.92%
6157	77 Outperform	¥20.94B	16.55	―	3.31%	0.97%	-10.47%
6278	76 Outperform	¥178.11B	27.56	―	1.17%	29.51%	48.81%
6136	72 Outperform	¥242.00B	15.01	7.86%	2.55%	0.57%	4.54%
Sector *	63 Neutral	$10.79B	15.43	7.44%	2.01%	2.89%	-14.66%
6474	62 Neutral	¥116.42B	20.82	2.64%	2.30%	-4.11%	46.76%
6472	57 Neutral	¥219.61B	-10.53	-7.84%	3.08%	-3.18%	-531.48%

OSG Corporate Events

OSG Raises Dividend Target to Boost Capital Efficiency and Shareholder Returns

OSG Corporation has revised its shareholder return policy to enhance capital efficiency, raising its target consolidated dividend payout ratio from at least 35% to 45% or a dividend on equity (DOE) of 3.5%, whichever is higher. The company will continue to consider share buybacks as part of its capital allocation strategy and will apply the new policy from the fiscal year ending November 30, 2026, signaling a stronger commitment to returning profits to shareholders while balancing growth investments and capital adequacy.

The most recent analyst rating on (JP:6136) stock is a Buy with a Yen2596.00 price target. To see the full list of analyst forecasts on OSG stock, see the JP:6136 Stock Forecast page.

OSG Lifts Earnings and Dividends, Signals Further Growth for FY2026

OSG Corporation reported higher consolidated revenue and profits for FY2025, with net sales, operating income and net income all rising year on year, alongside a stronger equity base and improved comprehensive income, indicating resilient demand and efficient operations despite a challenging macroeconomic backdrop. The company boosted shareholder returns by declaring a substantially higher year-end dividend, including a large commemorative component, and also guided to further growth in sales and earnings for FY2026, signalling confidence in its order pipeline and market position while maintaining solid cash generation and balance sheet strength.

The most recent analyst rating on (JP:6136) stock is a Buy with a Yen2596.00 price target. To see the full list of analyst forecasts on OSG stock, see the JP:6136 Stock Forecast page.

OSG Corporation Announces Leadership Continuity

OSG Corporation announced changes in its directors and executive officers, effective February 20, 2026, pending approval from the upcoming General Meeting of Shareholders. The company has decided to maintain the current leadership structure, with no changes to the titles of its key executives, indicating a stable management approach. This decision reflects OSG’s strategic focus on continuity and stability in its leadership, which may reassure stakeholders about the company’s consistent operational direction.

The most recent analyst rating on (JP:6136) stock is a Buy with a Yen2596.00 price target. To see the full list of analyst forecasts on OSG stock, see the JP:6136 Stock Forecast page.