Company Valuation: Gecoss Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 28,535 35,050 29,226 29,806 38,999 34,889
Change - 22.83% -16.62% 1.98% 30.84% -10.54%
Enterprise Value (EV) 1 30,386 32,108 21,050 27,284 40,466 32,428
Change - 5.67% -34.44% 29.62% 48.32% -19.86%
P/E 6.48x 7.71x 8.79x 9.29x 8.84x 7.69x
PBR 0.51x 0.59x 0.49x 0.5x 0.62x 0.53x
PEG - 2.38x -0.3x 2.33x 0.2x 2.41x
Capitalization / Revenue 0.25x 0.32x 0.26x 0.25x 0.3x 0.31x
EV / Revenue 0.27x 0.29x 0.18x 0.23x 0.32x 0.29x
EV / EBITDA 3.35x 3.62x 2.78x 3.5x 4.19x 3.19x
EV / EBIT 4.81x 5.29x 4.47x 6.06x 6.48x 4.73x
EV / FCF 4.41x 6.09x 2.34x 37.7x -46x 7.16x
FCF Yield 22.7% 16.4% 42.7% 2.66% -2.17% 14%
Dividend per Share 2 35 35 35 35 40 54
Rate of return 4.46% 3.63% 4.36% 3.96% 3.47% 5.21%
EPS 2 121.1 125 91.38 95.03 130.6 134.8
Distribution rate 28.9% 28% 38.3% 36.8% 30.6% 40.1%
Net sales 1 114,327 110,206 113,997 120,521 128,194 111,550
EBITDA 1 9,084 8,871 7,562 7,793 9,652 10,157
EBIT 1 6,316 6,072 4,706 4,503 6,244 6,851
Net income 1 4,406 4,549 3,326 3,428 4,414 4,543
Net Debt 1 1,851 -2,942 -8,176 -2,522 1,467 -2,461
Reference price 2 784.00 963.00 803.00 883.00 1,154.00 1,037.00
Nbr of stocks (in thousands) 36,397 36,396 36,396 33,755 33,795 33,644
Announcement Date 6/18/20 6/17/21 6/23/22 6/22/23 6/20/24 6/19/25
1JPY in Million2JPY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.06x1.56x14.98x1.53% 46.23B
35.27x1.3x13.42x1.08% 6.99B
20.77x0.41x7.74x1.19% 2.63B
Average 26.03x 1.09x 12.05x 1.27% 18.61B
Weighted average by Cap. 23.65x 1.48x 14.45x 1.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 9991 Stock
  4. GCSSF Stock
  5. Valuation Gecoss Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!