Valuation Espec Corp.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
4,155.00 ^JPY	+2.59%		-0.84%	+23.85%

04-06	Tranche Update on Espec Corp.'s Equity Buyback Plan announced on November 13, 2025.	CI
02-12	Espec Corp. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	42,279	44,026	44,429	66,589	52,005	89,195	-	-
Change	-	4.13%	0.91%	49.88%	-21.9%	71.51%	-	-
Enterprise Value (EV)	25,517	28,221	30,422	55,023	39,363	89,195	89,195	89,195
Change	-	10.6%	7.8%	80.86%	-28.46%	126.6%	0%	0%
P/E Ratio	21.6x	23.2x	13.5x	13.4x	8.66x	11x	15.1x	13.1x
PBR	0.94x	0.97x	0.95x	1.26x	0.92x	1.03x	1.37x	1.29x
PEG	-	-22.11x	0.2x	0.3x	0.4x	-6.6x	1.3x	0.8x
Capitalization / Revenue	1.09x	1.05x	0.84x	1.07x	0.77x	0.92x	1.22x	1.18x
EV / Revenue	0x	0x	0x	0x	0x	1.31x	1.22x	1.18x
EV / EBITDA	0x	0x	0x	0x	0x	9.92x	-	-
EV / EBIT	0x	0x	0x	0x	0x	12.7x	11.1x	9.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	51	60	69	75	95	115	115	130
Rate of return	2.76%	3.05%	3.39%	2.46%	3.99%	3.87%	2.77%	3.13%
EPS ²	85.79	84.89	150.3	227.6	275	270.4	275.2	318.1
Distribution rate	59.4%	70.7%	45.9%	33%	34.5%	42.5%	41.8%	40.9%
Net sales ¹	38,668	41,852	52,892	62,126	67,288	70,034	73,000	75,850
EBITDA ¹	3,695	3,266	5,705	8,105	9,249	8,990	-	-
EBIT ¹	2,572	1,968	4,366	6,585	7,526	7,084	8,000	9,390
Net income ¹	1,961	1,905	3,330	4,969	6,003	5,879	5,880	6,850
Net Debt	-16,762	-15,805	-14,007	-11,566	-12,642	-	-	-
Reference price ²	1,849.00	1,968.00	2,035.00	3,050.00	2,382.00	4,155.00	4,155.00	4,155.00
Nbr of stocks (in thousands)	22,866	22,371	21,832	21,832	21,832	21,467	-	-
Announcement Date	5/14/21	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.	16.79x	-	-	2.77%	557M
KEYSIGHT TECHNOLOGIES, INC.	48.47x	8.64x	27.32x	-.--%	59.93B
MKS INC.	44.07x	5.66x	21.23x	0.28%	24.02B
SKYVERSE TECHNOLOGY CO., LTD.	198.64x	-	-	-	11.72B
COGNEX CORPORATION	44.63x	9.21x	33.15x	0.54%	10.59B
WUHAN GUIDE INFRARED CO., LTD.	48.22x	-	-	-	8.22B
ESCO TECHNOLOGIES INC.	50.23x	6.16x	25.16x	-	8.13B
WUHAN JINGCE ELECTRONICS GROUP CO., LTD.	156.41x	13.28x	71.48x	0.3%	8.11B
RALLIANT CORPORATION	34.57x	3.69x	18.65x	0.29%	7.4B
CHINA RAILWAY SIGNAL & COMMUNICATION CORPORATION LIMITED	8.01x	-	-	6.72%	7.11B
Average	65.01x	7.78x	32.83x	1.56%	14.58B
Weighted average by Cap.	62.83x	7.92x	28.94x	0.56%