Valuation CEL Corporation

Stocks

Market Closed - Japan Exchange 22:12:12 2026-09-15 EDT			5-day change	1st Jan Change
4,725.00 ^JPY	-0.42%		-0.74%	-1.87%

07-21	CEL Corporation's Equity Buyback announced on July 17, 2026, has closed with 4,500 shares, representing 0.14% for ¥21.92 million.	CI
07-21	Tranche Update on CEL Corporation's Equity Buyback Plan announced on July 17, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2023	2024	2025	2026
Market Cap ¹	8,702	11,584	14,702	16,872
Change	-	33.11%	26.92%	14.76%
Enterprise Value (EV) ¹	-5,343	-5,988	-3,872	724.3
Change	-	-12.09%	35.34%	118.71%
P/E	10.1x	10.6x	10.4x	14.7x
PBR	0.46x	0.6x	0.72x	0.8x
PEG	-0.1x	0.4x	0.4x	-0.8x
Capitalization / Revenue	0.41x	0.5x	0.61x	0.84x
EV / Revenue	-0.25x	-0.26x	-0.16x	0.04x
EV / EBITDA	-	-	-	-
EV / EBIT	-4.33x	-3.66x	-1.92x	0.43x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	80	105	135	135
Rate of return	3.19%	3.08%	3.11%	2.71%
EPS ²	247.5	322.4	417.5	338.6
Distribution rate	32.3%	32.6%	32.3%	39.9%
Net sales ¹	21,375	23,103	23,922	20,190
EBITDA	1,390	1,797	2,178	1,854
EBIT ¹	1,234	1,638	2,018	1,692
Net income ¹	853	1,109	1,416	1,147
Net Debt ¹	-14,045	-17,572	-18,574	-16,148
Reference price ²	2,510.00	3,410.00	4,340.00	4,980.00
Nbr of stocks (in thousands)	3,467	3,397	3,388	3,388
Announcement Date	5/26/23	5/31/24	5/23/25	5/22/26

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CEL CORPORATION	-	-	-	-	100M
SUN HUNG KAI PROPERTIES LIMITED	14.22x	4.6x	12.37x	3.56%	40.48B
MITSUBISHI ESTATE CO., LTD.	17.82x	3.95x	15.86x	1.38%	27.97B
EMAAR PROPERTIES	5.84x	0.79x	1.67x	8.52%	28.25B
CHINA RESOURCES LAND LIMITED	7.83x	1.41x	7.81x	4.51%	26.18B
MITSUI FUDOSAN CO., LTD.	13.62x	3.06x	14.66x	2.57%	25.57B
CK ASSET HOLDINGS LIMITED	10.27x	2.01x	8.3x	4.09%	20.65B
ALPHA DHABI HOLDING	8.07x	0.89x	3.26x	2.77%	20.65B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.04x	6.39x	16.81x	1.67%	19.01B
HONGKONG LAND HOLDINGS LIMITED	36.95x	13.63x	34.32x	3.21%	17.91B
Average	14.18x	4.08x	12.78x	3.59%	22.68B
Weighted average by Cap.	13.59x	3.79x	12.10x	3.7%