Valuation Core Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-10 EDT			5-day change	1st Jan Change
1,990.00 ^JPY	+2.05%		+2.52%	-3.86%

06-25	Core Corporation Announces Appointment of Hiroshi Washiyama as Director and Senior Managing Executive Officer, Effective June 25, 2026	CI
04-28	Core Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	21,450	22,656	22,935	27,272	25,624	32,226
Change	-	5.62%	1.23%	18.91%	-6.04%	25.76%
Enterprise Value (EV) ¹	19,758	20,093	19,321	22,588	19,353	25,518
Change	-	1.7%	-3.84%	16.91%	-14.32%	31.85%
P/E	15.1x	14x	11.6x	12x	11.4x	11.2x
PBR	1.74x	1.67x	1.51x	1.6x	1.38x	1.56x
PEG	-	1x	0.6x	0.8x	-7.53x	0.4x
Capitalization / Revenue	1.03x	1.04x	1x	1.14x	1.04x	1.21x
EV / Revenue	0.95x	0.92x	0.85x	0.94x	0.79x	0.96x
EV / EBITDA	8.44x	7.65x	6.5x	6.68x	5.71x	6.29x
EV / EBIT	9.72x	8.49x	7.04x	7.19x	6.09x	6.68x
EV / FCF	11.1x	16.5x	13.1x	14x	10.2x	16.5x
FCF Yield	9.04%	6.06%	7.66%	7.13%	9.77%	6.05%
Dividend per Share ²	30	35	40	45	55	60
Rate of return	1.99%	2.2%	2.49%	2.37%	3.08%	2.67%
EPS ²	100.3	113.9	137.8	158.5	156.1	200.3
Distribution rate	29.9%	30.7%	29%	28.4%	35.2%	30%
Net sales ¹	20,785	21,798	22,848	23,998	24,599	26,532
EBITDA ¹	2,340	2,625	2,974	3,382	3,392	4,060
EBIT ¹	2,032	2,368	2,744	3,141	3,176	3,820
Net income ¹	1,423	1,622	1,968	2,270	2,242	2,879
Net Debt ¹	-1,692	-2,563	-3,614	-4,684	-6,271	-6,708
Reference price ²	1,511.00	1,590.00	1,605.00	1,902.00	1,783.00	2,243.00
Nbr of stocks (in thousands)	14,196	14,249	14,290	14,339	14,371	14,367
Announcement Date	6/24/21	6/23/22	6/22/23	6/25/24	6/25/25	6/18/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CORE CORPORATION	-	-	-	-	177M
ADDNODE GROUP AB	14.33x	1.35x	7.14x	2.72%	605M
DBAPPSECURITY CO., LTD.	32.1x	1.3x	13.3x	-	565M
BASE CO., LTD.	13.25x	-	-	3.99%	349M
TDC SOFT INC.	11.99x	-	-	3.42%	291M
Average	17.92x	1.32x	10.22x	3.38%	397.55M
Weighted average by Cap.	19.30x	1.32x	10.11x	3.24%