Valuation GEOSTR Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
385.00 ^JPY	-1.53%		+4.34%	-5.87%

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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	13,421	10,074	9,260	10,793	9,323	12,045	-	-
Change	-	-24.94%	-8.07%	16.55%	-13.62%	29.19%	-	-
Enterprise Value (EV)	13,844	9,721	8,758	10,499	9,059	12,045	12,045	12,045
Change	-	-29.78%	-9.9%	19.88%	-13.72%	32.96%	0%	0%
P/E	15.1x	6.92x	14.3x	9.78x	11.2x	7.14x	5.9x	9.08x
PBR	0.65x	0.46x	0.42x	0.46x	0.39x	0.52x	-	-
PEG	-	0.1x	-0.3x	0.1x	-0.5x	0x	0.2x	-0.3x
Capitalization / Revenue	0.45x	0.33x	0.37x	0.4x	0.33x	0.46x	0.43x	0.39x
EV / Revenue	0x	0x	0x	0x	0x	0.43x	0.43x	0.39x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.3x	7.09x	6.02x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	8.5	14	6	11	11	13	10	11
Rate of return	1.98%	4.35%	2.03%	3.19%	3.69%	3.07%	2.6%	2.86%
EPS ²	28.49	46.53	20.65	35.26	26.71	59.41	65.3	42.4
Distribution rate	29.8%	30.1%	29.1%	31.2%	41.2%	21.9%	15.3%	25.9%
Net sales ¹	30,150	30,860	25,236	26,910	28,527	28,858	28,000	31,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,765	2,204	1,522	1,831	1,551	2,050	1,700	2,000
Net income ¹	891.2	1,455	645	1,102	835	1,852	2,000	1,300
Net Debt	423	-353	-502	-294	-264	-	-	-
Reference price ²	429.00	322.00	296.00	345.00	298.00	385.00	385.00	385.00
Nbr of stocks (in thousands)	31,285	31,285	31,285	31,285	31,285	31,285	-	-
Announcement Date	5/13/21	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	7.65x	-	-	2.56%	75.99M
HOLCIM LTD	21.9x	2.92x	11.5x	2.39%	53.33B
JAMES HARDIE INDUSTRIES PLC	24.51x	3.39x	12.26x	-.--%	14.4B
ANHUI CONCH CEMENT COMPANY LIMITED	10.85x	0.48x	2.11x	4.64%	13.4B
DANGOTE CEMENT PLC	13.9x	3.78x	7.94x	5.61%	13.18B
BUZZI SPA	9.98x	1.55x	5.81x	1.63%	9.73B
SHREE CEMENT LIMITED	52.58x	4.32x	19.62x	0.53%	9.73B
BUA CEMENT PLC	28x	10.15x	19.18x	3.44%	9.41B
EAGLE MATERIALS INC.	17.26x	3.67x	11.44x	0.43%	6.95B
TCC GROUP HOLDINGS CO., LTD.	26.34x	1.17x	5.13x	3.47%	5.83B
Average	21.30x	3.49x	10.55x	2.47%	13.6B
Weighted average by Cap.	22.02x	3.28x	10.74x	2.5%