|
Market Closed -
Japan Exchange
02:30:00 2026-10-01 EDT
|
5-day change | 1st Jan Change | ||
| 4,165.00 JPY | +3.48% |
|
+4.78% | +24.14% |
| 08-06 | Espec Corp. authorizes a Buyback Plan. | CI |
| 08-06 | Espec Corp. announces an Equity Buyback for 1,300,000 shares, representing 6.07% for ¥6,000 million. | CI |
Company Valuation: Espec Corp.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 44,026 | 44,429 | 66,589 | 52,005 | 64,103 | 85,020 | - | - |
| Change | - | 0.91% | 49.88% | -21.9% | 23.27% | 32.63% | - | - |
| Enterprise Value (EV) | 28,221 | 30,422 | 55,023 | 39,363 | 50,018 | 85,020 | 85,020 | 85,020 |
| Change | - | 7.8% | 80.86% | -28.46% | 27.07% | 69.98% | 0% | 0% |
| P/E | 23.2x | 13.5x | 13.4x | 8.66x | 11x | 13.9x | 12.8x | 11.3x |
| PBR | 0.97x | 0.95x | 1.26x | 0.92x | 1.03x | 1.31x | 1.23x | 1.15x |
| PEG | - | 0.2x | 0.3x | 0.4x | -6.6x | 2.04x | 1.4x | 0.9x |
| Capitalization / Revenue | 1.05x | 0.84x | 1.07x | 0.77x | 0.92x | 1.15x | 1.1x | 1.04x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.15x | 1.1x | 1.04x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10.2x | 9.2x | 8.14x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 60 | 69 | 75 | 95 | 115 | 116 | 126.4 | 139.5 |
| Rate of return | 3.05% | 3.39% | 2.46% | 3.99% | 3.87% | 2.88% | 3.14% | 3.47% |
| EPS 2 | 84.89 | 150.3 | 227.6 | 275 | 270.4 | 288.8 | 315.3 | 355.4 |
| Distribution rate | 70.7% | 45.9% | 33% | 34.5% | 42.5% | 40.2% | 40.1% | 39.3% |
| Net sales 1 | 41,852 | 52,892 | 62,126 | 67,288 | 70,034 | 73,840 | 77,417 | 82,035 |
| EBITDA | 3,266 | 5,705 | 8,105 | 9,249 | 9,044 | - | - | - |
| EBIT 1 | 1,968 | 4,366 | 6,585 | 7,526 | 7,084 | 8,300 | 9,237 | 10,445 |
| Net income 1 | 1,905 | 3,330 | 4,969 | 6,003 | 5,879 | 6,047 | 6,683 | 7,550 |
| Net Debt | -15,805 | -14,007 | -11,566 | -12,642 | -14,085 | - | - | - |
| Reference price 2 | 1,968.00 | 2,035.00 | 3,050.00 | 2,382.00 | 2,973.00 | 4,025.00 | 4,025.00 | 4,025.00 |
| Nbr of stocks (in thousands) | 22,371 | 21,832 | 21,832 | 21,832 | 21,562 | 21,123 | - | - |
| Announcement Date | 5/13/22 | 5/12/23 | 5/15/24 | 5/15/25 | 5/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.93x | - | - | 2.88% | 541M | |
| 30.61x | 5.34x | 19.37x | 0.84% | 120B | |
| 34.36x | 5.4x | 20.49x | 1.56% | 96.45B | |
| 42.65x | 8.64x | 25.3x | -.--% | 61.98B | |
| 26.86x | 3.07x | 17.77x | 0.78% | 58.68B | |
| 39.24x | 6.1x | 26.94x | 1.98% | 56.84B | |
| 26.91x | 4.95x | 17.32x | 2.23% | 35.29B | |
| 29.71x | 3.96x | 14.96x | 0.11% | 29.14B | |
| 20.65x | 1.76x | 12.72x | 2.27% | 30.04B | |
| 20.66x | 3.57x | 11.42x | 1.48% | 28.85B | |
| Average | 28.56x | 4.76x | 18.48x | 1.41% | 51.83B | |
| Weighted average by Cap. | 31.82x | 5.16x | 19.72x | 1.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6859 Stock
- Valuation Espec Corp.
Select your edition
All financial news and data tailored to specific country editions
