Valuation CRESTEC Inc.

Stocks

Delayed Japan Exchange 20:00:00 2026-09-15 EDT			5-day change	1st Jan Change
2,114.00 ^JPY	+0.62%		+2.47%	+5.70%

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	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,039	3,923	4,645	5,995	5,727	4,988
Change	-	29.08%	18.42%	29.06%	-4.47%	-12.9%
Enterprise Value (EV) ¹	6,479	6,478	6,814	8,328	6,955	5,487
Change	-	-0.02%	5.19%	22.22%	-16.49%	-21.1%
P/E	11.8x	8.67x	5.87x	7.04x	6.29x	6.81x
PBR	0.8x	0.88x	0.76x	0.87x	0.7x	0.62x
PEG	-	0.1x	0.1x	0.93x	0.91x	-0.4x
Capitalization / Revenue	0.19x	0.23x	0.25x	0.28x	0.3x	0.27x
EV / Revenue	0.41x	0.38x	0.37x	0.39x	0.36x	0.29x
EV / EBITDA	4.61x	3.46x	3.49x	3.43x	3.38x	2.54x
EV / EBIT	9.42x	5.83x	5.79x	5.15x	5.89x	4.16x
EV / FCF	6.83x	12.8x	110x	-21.2x	4.85x	4.01x
FCF Yield	14.6%	7.84%	0.91%	-4.71%	20.6%	25%
Dividend per Share ²	36	45	78	83	89	76
Rate of return	3.64%	3.51%	5.18%	4.27%	4.79%	4.65%
EPS ²	83.66	147.8	256.6	276.1	295.2	239.9
Distribution rate	43%	30.4%	30.4%	30.1%	30.1%	31.7%
Net sales ¹	15,964	17,248	18,610	21,270	19,066	18,785
EBITDA ¹	1,405	1,874	1,952	2,427	2,058	2,157
EBIT ¹	688	1,112	1,176	1,616	1,181	1,319
Net income ¹	257	453	791	851	910	736
Net Debt ¹	3,440	2,555	2,169	2,333	1,228	499
Reference price ²	988.00	1,281.00	1,507.00	1,945.00	1,858.00	1,633.00
Nbr of stocks (in thousands)	3,076	3,062	3,082	3,082	3,082	3,055
Announcement Date	9/25/20	9/28/21	9/28/22	9/28/23	9/26/24	9/25/25

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.($)
CRESTEC INC.	-	-	-	-	41.17M
CINTAS CORPORATION	36.57x	6.67x	23.68x	0.94%	80.36B
JACOBS SOLUTIONS INC.	37.94x	1.26x	13.59x	0.98%	16.86B
BUREAU VERITAS SA	20.54x	2.09x	10.32x	3.59%	14.31B
INTERTEK GROUP PLC	25.46x	2.84x	12.17x	2.93%	12.11B
ALS LIMITED	23.52x	3.31x	12.76x	2.44%	7.57B
ISS A/S	14.69x	0.63x	8.9x	1.46%	6.55B
GENPACT LIMITED	10.27x	1.21x	6.45x	2.04%	6.12B
EXLSERVICE HOLDINGS, INC.	21.45x	2.31x	10.9x	-.--%	5.53B
DKSH HOLDING AG	18.44x	0.4x	9.2x	4.04%	5.17B
Average	23.21x	2.30x	12.00x	2.05%	15.46B
Weighted average by Cap.	30.61x	4.35x	17.66x	1.55%