Valuation CRESTEC Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-22 EDT			5-day change	1st Jan Change
2,068.00 ^JPY	+1.62%		+0.58%	+3.40%

02-26	CRESTEC Inc. signed a letter of intent to acquire Do-look Co., Ltd. and Kansai Do-look Co., Ltd. from Yutaka Shibatsuji and Taeko Shibatsuji.	CI
12-11	CRESTEC Inc. entered into Share Transfer Agreement to acquire Hep Promotion Co., Ltd. from Hirofumi Yamashita for ¥50 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026
Market Cap ¹	3,923	4,645	5,995	5,727	4,988	6,449
Change	-	18.42%	29.06%	-4.47%	-12.9%	29.28%
Enterprise Value (EV) ¹	6,478	6,814	8,328	6,955	5,487	5,485
Change	-	5.19%	22.22%	-16.49%	-21.1%	-0.04%
P/E	8.67x	5.87x	7.04x	6.29x	6.81x	6.47x
PBR	0.88x	0.76x	0.87x	0.7x	0.62x	0.66x
PEG	-	0.1x	0.93x	0.91x	-0.4x	0.2x
Capitalization / Revenue	0.23x	0.25x	0.28x	0.3x	0.27x	0.35x
EV / Revenue	0.38x	0.37x	0.39x	0.36x	0.29x	0.3x
EV / EBITDA	3.46x	3.49x	3.43x	3.38x	2.54x	2.45x
EV / EBIT	5.83x	5.79x	5.15x	5.89x	4.16x	4.08x
EV / FCF	12.8x	110x	-21.2x	4.85x	4.01x	4.62x
FCF Yield	7.84%	0.91%	-4.71%	20.6%	25%	21.6%
Dividend per Share ²	45	78	83	89	76	104
Rate of return	3.51%	5.18%	4.27%	4.79%	4.65%	4.89%
EPS ²	147.8	256.6	276.1	295.2	239.9	328.7
Distribution rate	30.4%	30.4%	30.1%	30.1%	31.7%	31.6%
Net sales ¹	17,248	18,610	21,270	19,066	18,785	18,273
EBITDA ¹	1,874	1,952	2,427	2,058	2,157	2,236
EBIT ¹	1,112	1,176	1,616	1,181	1,319	1,343
Net income ¹	453	791	851	910	736	982
Net Debt ¹	2,555	2,169	2,333	1,228	499	-964
Reference price ²	1,281.00	1,507.00	1,945.00	1,858.00	1,633.00	2,128.00
Nbr of stocks (in thousands)	3,062	3,082	3,082	3,082	3,055	3,030
Announcement Date	9/28/21	9/28/22	9/28/23	9/26/24	9/25/25	9/24/26

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.($)
CRESTEC INC.	-	-	-	-	39.02M
VISA, INC.	32.55x	16.57x	23.55x	0.66%	749B
CINTAS CORPORATION	39.94x	7.26x	25.77x	0.9%	87.42B
UNITED RENTALS, INC.	22.86x	4.52x	9.84x	0.73%	66.54B
PAYPAL HOLDINGS, INC.	11.28x	1.49x	7.67x	0.98%	48.93B
BLOCK, INC.	46.89x	1.75x	9.82x	-.--%	47.28B
NEBIUS GROUP	-81.19x	18.17x	43.84x	-.--%	47.03B
SUNBELT RENTALS HOLDINGS, INC.	20.03x	3.41x	8.12x	1.58%	32.17B
CORPAY, INC.	20.43x	6.22x	11.92x	-.--%	26.76B
FISERV, INC.	10.13x	2.62x	6.34x	-.--%	25.64B
Average	13.66x	6.89x	16.32x	0.54%	113.04B
Weighted average by Cap.	26.35x	13.00x	21.39x	0.64%