Valuation GEOSTR Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-11 EDT			5-day change	1st Jan Change
402.00 ^JPY	-2.66%		-5.41%	-1.71%

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	12,315	-	-
Change	-	-8.07%	16.55%	-13.62%	42.28%	-7.16%	-	-
Enterprise Value (EV)	9,721	8,758	10,499	9,059	12,866	12,315	12,315	12,315
Change	-	-9.9%	19.88%	-13.72%	42.02%	-4.28%	0%	0%
P/E	6.92x	14.3x	9.78x	11.2x	7.14x	6.16x	9.48x	9.12x
PBR	0.46x	0.42x	0.46x	0.39x	0.52x	-	-	-
PEG	-	-0.3x	0.1x	-0.5x	0x	0.62x	-0.3x	2.27x
Capitalization / Revenue	0.33x	0.37x	0.4x	0.33x	0.46x	0.48x	0.47x	0.38x
EV / Revenue	0x	0x	0x	0x	0x	0.48x	0.47x	0.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.21x	7.7x	6.16x
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%	2.49%	2.74%	2.99%
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	402.00	402.00	402.00
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	6.32x	-	-	2.42%	82.14M
HOLCIM LTD	19.27x	2.64x	10.42x	2.66%	48.08B
JAMES HARDIE INDUSTRIES PLC	26.89x	3.55x	12.64x	-.--%	16.63B
ANHUI CONCH CEMENT COMPANY LIMITED	13.38x	0.62x	3x	4.37%	13.18B
DANGOTE CEMENT PLC	12.64x	3.42x	6.98x	5.89%	13.09B
SHREE CEMENT LIMITED	43.94x	3.33x	16.13x	0.68%	8.6B
BUZZI SPA	8.49x	1.22x	4.76x	1.96%	7.96B
BUA CEMENT PLC	20.6x	6.79x	12.6x	4.67%	7.12B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.9x	1.5x	5.62x	2.92%	6.55B
TCC GROUP HOLDINGS CO., LTD.	33.51x	1.39x	6.83x	2.1%	5.89B
Average	19.90x	2.72x	8.78x	2.77%	12.72B
Weighted average by Cap.	20.42x	2.70x	9.33x	2.74%