O'will (TSE:3143) Enterprise Value: 円11,308 Mil (As of Aug. 24, 2026) ***

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:3143 O'will Corp TSE:3143
77 GF Score
Price 円690.00
GF Value 円741.52
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is O'will Enterprise Value?

O'will TSE:3143 -0.43% 77 Enterprise Value is 円11,308 Mil as of Aug. 24, 2026. GuruFocus rates TSE:3143 with a GF Score™ of 77/100 and a GF Value™ of 円741.52 (Fairly Valued). The stock has 4 warning signs investors should review.

Think of Enterprise Value as the theoretical takeover price. It is more comprehensive than market capitalization (Market Cap), which only includes common equity. Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

EV-to-EBIT is calculated as Enterprise Value divided by its EBIT. As of today, O'will's Enterprise Value is 円11,308 Mil. O'will's EBIT for the trailing twelve months (TTM) ended in Mar. 2026 was 円1,296 Mil. Therefore, O'will's EV-to-EBIT ratio for today is 8.73.

EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA. As of today, O'will's Enterprise Value is 円11,308 Mil. O'will's EBITDA for the trailing twelve months (TTM) ended in Mar. 2026 was 円1,427 Mil. Therefore, O'will's EV-to-EBITDA ratio for today is 7.92.

EV-to-Revenue is calculated as Enterprise Value divided by its Revenue. As of today, O'will's Enterprise Value is 円11,308 Mil. O'will's Revenue for the trailing twelve months (TTM) ended in Mar. 2026 was 円42,611 Mil. Therefore, O'will's EV-to-Revenue ratio for today is 0.27.

EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations. As of today, O'will's Enterprise Value is 円11,308 Mil. O'will's Cash Flow from Operations for the trailing twelve months (TTM) ended in Mar. 2026 was 円0 Mil. Therefore, O'will's EV-to-OCF ratio for today is .

EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow. As of today, O'will's Enterprise Value is 円11,308 Mil. O'will's Free Cash Flow for the trailing twelve months (TTM) ended in Mar. 2026 was 円0 Mil. Therefore, O'will's EV-to-FCF ratio for today is .

*** Please note that the current Enterprise Value is calculated using the current market capitalization and the most recently available financial data. If key financial fields—Long-Term Debt & Capital Lease Obligation and Short-Term Debt & Capital Lease Obligation—are recorded as null in the latest reporting period, our data vendor will default to using data from the prior period with valid entries.


O'will  (TSE:3143) Enterprise Value Explanation

When an investor buy a company, the investor needs to pay not only the common shares, he/she also needs to pay the shareholders of Preferred Stocks. He also assumes the debt of the company, and receives the cash on the company's balance sheet.

If a company has more cash than debt, the investor actually pays less than the Market Cap because he immediately owns the cash once the transaction goes through.

The market value of Preferred Stock needs to be added to the market value of common stocks in the calculation of Enterprise Value.

For the companies with the same Market Cap, the smaller the Enterprise Value is, the cheaper the company is.

Enterprise Value can be negative when the company's net cash is more than its Market Cap. In this case the investor is basically getting the company for free and get paid for that.

1. EV-to-EBIT is calculated as Enterprise Value divided by its EBIT.

O'will's EV-to-EBIT for today is

EV-to-EBIT=Enterprise Value (Today)/EBIT (TTM)
=11307.832/1295.631
=8.73

O'will's current Enterprise Value is 円11,308 Mil.
O'will's EBIT for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円1,296 Mil.

2. EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA.

O'will's EV-to-EBITDA for today is:

EV-to-EBITDA=Enterprise Value (Today)/EBITDA(TTM)
=11307.832/1427.2
=7.92

O'will's current Enterprise Value is 円11,308 Mil.
O'will's EBITDA for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円1,427 Mil.

3. EV-to-Revenue is calculated as Enterprise Value divided by its Revenue.

O'will's EV-to-Revenue for today is:

EV-to-Revenue=Enterprise Value (Today)/Revenue (TTM)
=11307.832/42611.095
=0.27

O'will's current Enterprise Value is 円11,308 Mil.
O'will's Revenue for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円42,611 Mil.

4. EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations.

O'will's EV-to-OCF for today is:


O'will's current Enterprise Value is 円11,308 Mil.
O'will's Cash Flow from Operations for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円0 Mil.

5. EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow.

O'will's EV-to-FCF for today is:

EV-to-FCF=Enterprise Value (Today)/Free Cash Flow (TTM)
=11307.832/0
=

O'will's current Enterprise Value is 円11,308 Mil.
O'will's Free Cash Flow for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円0 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.


O'will Enterprise Value Related Terms


O'will Enterprise Value Historical Data

* Premium members only.

The historical data trend for O'will's Enterprise Value 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 Enterprise Value Chart

O'will Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Enterprise Value
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3,974.16 4,025.61 5,014.75 7,446.18 10,644.55

O'will Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Enterprise Value 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 8,559.96 8,961.22 8,898.79 10,644.55 11,343.90

TSE:3143 vs SYY, USFD, PFGC: Enterprise Value Comparison

For the Food Distribution subindustry, O'will's Enterprise Value, along with its competitors' market caps and Enterprise Value 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 Enterprise Value vs Retail - Defensive Industry

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

* The bar in red indicates where O'will's Enterprise Value falls into.


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

O'will Enterprise Value Calculation

Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

O'will's Enterprise Value for the fiscal year that ended in Mar. 2026 is calculated as

O'will's Enterprise Value for the quarter that ended in Mar. 2026 is calculated as

* 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 Enterprise Value →
What does a Enterprise Value of 円11,308 Mil mean?
O'will (TSE:3143) has a Enterprise Value of 円11,308 Mil as of Aug. 24, 2026. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on O'will and its competitors.
Is O'will's Enterprise Value too high?
O'will's current Enterprise Value is 円11,308 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 Enterprise Value compare to SYY and USFD?
O'will's Enterprise Value of 円11,308 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 Enterprise Value for a Retail - Defensive company?
A good Enterprise Value depends on the Retail - Defensive industry context. However, Enterprise Value 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 Enterprise Value mean?
A high Enterprise Value can signal that a stock is expensive relative to its fundamentals. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on O'will and its competitors. O'will's current Enterprise Value is 円11,308 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741.52, compared to a current price of 円690.00 — trading 6.9% below its estimated fair value. The current Enterprise Value is 円11,308 Mil. O'will's overall GF Score™ is 77/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Enterprise Value calculated?
Enterprise Value is calculated from a company's financial statements. For O'will (TSE:3143), the current Enterprise Value is 円11,308 Mil as of Aug. 24, 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690.00 is trading 6.9% below its estimated GF Value™ of 円741.52. GuruFocus considers O'will to be Fairly Valued.

Key valuation signals for TSE:3143:

  • Enterprise Value: 円11,308 Mil
  • GF Value™: 円741.52 vs. price of 円690.00 (6.9% below fair value)
  • GF Score™: 77/100 with 4 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

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

円690.00
Price
円741.52
GF Value