O'will (TSE:3143) EBIT: 円1,239 Mil (TTM As of Mar. 2026)


TSE:3143 O'will Corp TSE:3143
77 GF Score
Price 円687.00
GF Value 円733.49
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is O'will EBIT?

O'will TSE:3143 -0.58% 77 EBIT is 円1,239 Mil as of Mar. 2026. GuruFocus rates TSE:3143 with a GF Score™ of 77/100 and a GF Value™ of 円733.49 (Fairly Valued). The stock has 5 warning signs investors should review.

O'will's earnings before interest and taxes (EBIT) for the six months ended in Mar. 2026 was 円250 Mil. Its earnings before interest and taxes (EBIT) for the trailing twelve months (TTM) ended in Mar. 2026 was 円1,239 Mil.

EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. O'will's annualized ROC % for the quarter that ended in Mar. 2026 was 5.31%. O'will's annualized ROC (Joel Greenblatt) % for the quarter that ended in Mar. 2026 was 6.58%.

EBIT is also linked to Joel Greenblatt's definition of earnings yield. O'will's Earnings Yield (Joel Greenblatt) % for the quarter that ended in Mar. 2026 was 11.83%.

O'will  (TSE:3143) EBIT Explanation

1. EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition.

O'will's annualized ROC % for the quarter that ended in Mar. 2026 is calculated as:

ROC % (Q: Mar. 2026 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Sep. 2025 ) + Invested Capital (Q: Mar. 2026 ))/ count )
=621.658 * ( 1 - 16.79% )/( (8541.817 + 10943.969)/ 2 )
=517.2816218/9742.893
=5.31 %

where

Invested Capital(Q: Sep. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=18960.779 - 7755.513 - ( 2663.449 - max(0, 10072.705 - 17287.505+2663.449))
=8541.817

Invested Capital(Q: Mar. 2026 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=20477.251 - 6990.889 - ( 2542.393 - max(0, 11194.827 - 18486.67+2542.393))
=10943.969

Note: The Operating Income data used here is two times the semi-annual (Mar. 2026) data.

2. Joel Greenblatt's definition of Return on Capital:

O'will's annualized ROC (Joel Greenblatt) % for the quarter that ended in Mar. 2026 is calculated as:

ROC (Joel Greenblatt) %(Q: Mar. 2026 )
=EBIT/Average of (Net fixed Assets + Net Working Capital)
=EBIT/Average of (Property, Plant and Equipment+Net Working Capital)
     Q: Sep. 2025  Q: Mar. 2026
=EBIT/( ( (Property, Plant and Equipment + Net Working Capital) + (Property, Plant and Equipment + Net Working Capital) )/ count )
=499.144/( ( (313.975 + max(6218.077, 0)) + (338.999 + max(8294.309, 0)) )/ 2 )
=499.144/( ( 6532.052 + 8633.308 )/ 2 )
=499.144/7582.68
=6.58 %

where Working Capital is:

Working Capital(Q: Sep. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(7186.283 + 6958.79 + 295.448) - (7755.513 + 0 + 466.931)
=6218.077

Working Capital(Q: Mar. 2026 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(7377.778 + 7960.009 + 380.948) - (6990.889 + 0 + 433.537)
=8294.309

When net working capital is negative, 0 is used.

Note: The EBIT data used here is two times the semi-annual (Mar. 2026) EBIT data.

3. It is also linked to Joel Greenblatt's definition of Earnings Yield:

O'will's Earnings Yield (Joel Greenblatt) % for today is calculated as:

Earnings Yield (Joel Greenblatt) %=EBIT (TTM)/Enterprise Value (Q: Mar. 2026 )
=1239.129/10473.174
=11.83 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

O'will EBIT Related Terms

O'will EBIT Historical Data

* Premium members only.

The historical data trend for O'will's EBIT can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

O'will EBIT Chart

O'will Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
EBIT
Get a 7-Day Free Trial Premium Member Only Premium Member Only 858.05 884.47 1,017.29 1,369.08 1,239.13

O'will Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
EBIT Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 439.69 830.98 538.10 989.56 249.57

TSE:3143 vs SYY, USFD, PFGC: EBIT Comparison

For the Food Distribution subindustry, O'will's EV-to-EBIT, along with its competitors' market caps and EV-to-EBIT data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

O'will EV-to-EBIT vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, O'will's EV-to-EBIT distribution charts can be found below:

* The bar in red indicates where O'will's EV-to-EBIT falls into.


TSE:3143
77GF Score
O'will Corp TSE:3143
EBIT is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

O'will EBIT Calculation

EBIT, sometimes also called Earnings Before Interest and Taxes, is a measure of a firm's profit that includes all expenses except interest and income tax expenses. It is the difference between operating revenues and operating expenses. When a firm does not have non-operating income, then Operating Income is sometimes used as a synonym for EBIT and operating profit.

EBIT for the trailing twelve months (TTM) ended in Mar. 2026 adds up the semi-annually data reported by the company within the most recent 12 months, which was 円1,239 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about EBIT →
What does a EBIT of 円1,239 Mil mean?
O'will (TSE:3143) has a EBIT of 円1,239 Mil as of Mar. 2026. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on O'will.
Is O'will's EBIT too high?
O'will's current EBIT is 円1,239 Mil. Overall, O'will has a GF Score™ of 77/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does O'will's EBIT compare to SYY and USFD?
O'will's EBIT of 円1,239 Mil can be compared against companies in the Retail - Defensive industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good EBIT for a Retail - Defensive company?
A good EBIT depends on the Retail - Defensive industry context. However, EBIT should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high EBIT mean?
A high EBIT can signal that a stock is expensive relative to its fundamentals. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on O'will. O'will's current EBIT is 円1,239 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is O'will stock overvalued right now?
Based on GuruFocus' analysis, O'will (TSE:3143) is currently considered Fairly Valued. The stock's GF Value™ is 円733.49, compared to a current price of 円687.00 — trading 6.3% below its estimated fair value. The current EBIT is 円1,239 Mil. O'will's overall GF Score™ is 77/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is EBIT calculated?
EBIT is calculated from a company's financial statements. For O'will (TSE:3143), the current EBIT is 円1,239 Mil as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is O'will (TSE:3143) Overvalued in 2026?

Based on GuruFocus' analysis, O'will stock appears to be undervalued. The current stock price of 円687.00 is trading 6.3% below its estimated GF Value™ of 円733.49. GuruFocus considers O'will to be Fairly Valued.

Key valuation signals for TSE:3143:

  • EBIT: 円1,239 Mil
  • GF Value™: 円733.49 vs. price of 円687.00 (6.3% below fair value)
  • GF Score™: 77/100 with 5 warning signs

No single metric tells the full story. See the TSE:3143 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

O'will Business Description

Address 12th Floor Aoyoma Building, 1-2-3, Kita Aoyama, Minatoku, Tokyo, JPN
O'will Corp is engaged in import, the export of food and beverage ingredients, manufacture and sale of ice cream, and operation of a convenience store. The products handled by the company include food auxiliary raw material, milk and dairy products, agricultural products and processed goods, beverage products, and FC business.
77GF Score

Get the complete analysis for TSE:3143

EBIT is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円687.00
Price
円733.49
GF Value