Valuation CRESTEC Inc.

Stocks

Delayed Japan Exchange 02:30:00 2026-08-24 EDT			5-day change	1st Jan Change
2,144.00 ^JPY	+0.66%		+0.23%	+7.20%

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.	-	-	-	-	40.6M
CINTAS CORPORATION	37.15x	6.77x	24.03x	0.92%	81.55B
JACOBS SOLUTIONS INC.	39.52x	1.31x	14.1x	0.94%	17.57B
BUREAU VERITAS SA	20.25x	2.07x	10.19x	3.63%	14.28B
INTERTEK GROUP PLC	25.42x	2.84x	12.15x	2.94%	12.23B
ALS LIMITED	24.94x	3.48x	13.4x	2.32%	8.05B
ISS A/S	15.63x	0.66x	9.35x	1.37%	7.14B
GENPACT LIMITED	10.47x	1.23x	6.57x	2%	6.24B
EXLSERVICE HOLDINGS, INC.	22.08x	2.38x	11.22x	-.--%	5.69B
DKSH HOLDING AG	18.86x	0.4x	9.31x	3.95%	5.4B
Average	23.81x	2.35x	12.26x	2.01%	15.82B
Weighted average by Cap.	31.17x	4.40x	17.90x	1.53%