Valuation Espec Corp.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-28 EDT			5-day change	1st Jan Change
3,945.00 ^JPY	-4.83%		-0.88%	+17.59%

07-08	Tranche Update on Espec Corp.'s Equity Buyback Plan announced on November 13, 2025.	CI
04-06	Tranche Update on Espec Corp.'s Equity Buyback Plan announced on November 13, 2025.	CI

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	83,579	-	-
Change	-	0.91%	49.88%	-21.9%	23.27%	30.38%	-	-
Enterprise Value (EV)	28,221	30,422	55,023	39,363	50,018	83,579	83,579	83,579
Change	-	7.8%	80.86%	-28.46%	27.07%	67.1%	0%	0%
P/E	23.2x	13.5x	13.4x	8.66x	11x	14.1x	12.5x	11.5x
PBR	0.97x	0.95x	1.26x	0.92x	1.03x	1.3x	1.23x	1.15x
PEG	-	0.2x	0.3x	0.4x	-6.6x	4.1x	1x	1.35x
Capitalization / Revenue	1.05x	0.84x	1.07x	0.77x	0.92x	1.14x	1.09x	1.02x
EV / Revenue	0x	0x	0x	0x	0x	1.14x	1.09x	1.02x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.3x	9.29x	8.36x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	60	69	75	95	115	115	127.7	137
Rate of return	3.05%	3.39%	2.46%	3.99%	3.87%	2.92%	3.24%	3.47%
EPS ²	84.89	150.3	227.6	275	270.4	279.7	314.7	341.6
Distribution rate	70.7%	45.9%	33%	34.5%	42.5%	41.1%	40.6%	40.1%
Net sales ¹	41,852	52,892	62,126	67,288	70,034	73,500	77,000	82,000
EBITDA	3,266	5,705	8,105	9,249	9,044	-	-	-
EBIT ¹	1,968	4,366	6,585	7,526	7,084	8,150	9,000	10,000
Net income ¹	1,905	3,330	4,969	6,003	5,879	5,940	6,550	7,300
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	3,945.00	3,945.00	3,945.00
Nbr of stocks (in thousands)	22,371	21,832	21,832	21,832	21,562	21,186	-	-
Announcement Date	5/13/22	5/12/23	5/15/24	5/15/25	5/14/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ESPEC CORP.	14.82x	-	-	2.77%	537M
KEYSIGHT TECHNOLOGIES, INC.	43.35x	7.72x	24.41x	-.--%	53.61B
MKS INC.	39.11x	5.09x	19.04x	0.32%	21.32B
SKYVERSE TECHNOLOGY CO., LTD.	341.61x	-	-	-	20.25B
COGNEX CORPORATION	42.83x	8.84x	31.71x	0.56%	10.2B
WUHAN JINGCE ELECTRONICS GROUP CO., LTD.	175.18x	14.44x	77.78x	-.--%	9.58B
ESCO TECHNOLOGIES INC.	52.2x	6.34x	25.81x	-	8.4B
RALLIANT CORPORATION	36.3x	3.87x	19.33x	0.28%	7.82B
CHINA RAILWAY SIGNAL & COMMUNICATION CORPORATION LIMITED	7.8x	-	-	6.9%	7.3B
Average	83.69x	7.72x	33.01x	1.55%	15.45B
Weighted average by Cap.	93.35x	7.52x	28.41x	0.6%