Valuation GEOSTR Corporation

Stocks

Delayed Japan Exchange 21:10:37 2026-11-08 EST			5-day change	1st Jan Change
348.00 ^JPY	+2.65%		-2.52%	-14.91%

02-09	GEOSTR Corporation's Equity Buyback announced on February 6, 2026, has closed with 650,000 shares, representing 2.08% for ¥279.5 million.	CI
02-09	Tranche Update on GEOSTR Corporation's Equity Buyback Plan announced on February 6, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	10,074	9,260	10,793	9,323	13,265	10,385	-	-
Change	-	-8.07%	16.55%	-13.62%	42.28%	-21.71%	-	-
Enterprise Value (EV)	9,721	8,758	10,499	9,059	12,866	10,385	10,385	10,385
Change	-	-9.9%	19.88%	-13.72%	42.02%	-19.28%	0%	0%
P/E	6.92x	14.3x	9.78x	11.2x	7.14x	5.19x	8x	7.69x
PBR	0.46x	0.42x	0.46x	0.39x	0.52x	-	-	-
PEG	-	-0.3x	0.1x	-0.5x	0x	0.52x	-0.2x	1.92x
Capitalization / Revenue	0.33x	0.37x	0.4x	0.33x	0.46x	0.41x	0.4x	0.32x
EV / Revenue	0x	0x	0x	0x	0x	0.41x	0.4x	0.32x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.92x	6.49x	5.19x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	14	6	11	11	13	10	11	12
Rate of return	4.35%	2.03%	3.19%	3.69%	3.07%	2.95%	3.24%	3.54%
EPS ²	46.53	20.65	35.26	26.71	59.41	65.3	42.4	44.1
Distribution rate	30.1%	29.1%	31.2%	41.2%	21.9%	15.3%	25.9%	27.2%
Net sales ¹	30,860	25,236	26,910	28,527	28,858	25,500	26,000	32,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,204	1,522	1,831	1,551	2,050	1,500	1,600	2,000
Net income ¹	1,455	645	1,102	835	1,852	1,900	1,000	1,250
Net Debt	-353	-502	-294	-264	-399	-	-	-
Reference price ²	322.00	296.00	345.00	298.00	424.00	339.00	339.00	339.00
Nbr of stocks (in thousands)	31,285	31,285	31,285	31,285	31,285	30,635	-	-
Announcement Date	5/13/22	5/12/23	5/15/24	5/15/25	5/15/26	-	-	-

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.($)
GEOSTR CORPORATION	5.19x	-	-	2.95%	65.59M
CRH PLC	19.09x	2.11x	10.53x	1.62%	63.07B
HOLCIM LTD	20.25x	2.71x	10.74x	2.57%	49.44B
ULTRATECH CEMENT LIMITED	38.32x	3.76x	20.01x	1.01%	38.96B
MARTIN MARIETTA MATERIALS, INC.	40.76x	6.32x	19.74x	0.65%	36.85B
VULCAN MATERIALS COMPANY	32.68x	5.01x	16.79x	0.72%	36.29B
HEIDELBERG MATERIALS AG	13.56x	1.61x	7.49x	2.25%	33.99B
GRASIM INDUSTRIES LIMITED	74.44x	4.6x	71.23x	0.31%	23.28B
AMRIZE AG	18.71x	2.13x	8.74x	1.13%	22.56B
DANGOTE CEMENT PLC	16.01x	4.32x	8.49x	4.68%	16.67B
Average	27.90x	3.62x	19.31x	1.79%	32.12B
Weighted average by Cap.	28.86x	3.46x	17.32x	1.58%