Valuation GEOSTR Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
391.00 ^JPY	-1.51%		-3.69%	-4.40%

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	11,978	-	-
Change	-	-8.07%	16.55%	-13.62%	42.28%	-9.7%	-	-
Enterprise Value (EV)	9,721	8,758	10,499	9,059	12,866	11,978	11,978	11,978
Change	-	-9.9%	19.88%	-13.72%	42.02%	-6.9%	0%	0%
P/E	6.92x	14.3x	9.78x	11.2x	7.14x	5.99x	9.22x	8.87x
PBR	0.46x	0.42x	0.46x	0.39x	0.52x	-	-	-
PEG	-	-0.3x	0.1x	-0.5x	0x	0.6x	-0.3x	2.21x
Capitalization / Revenue	0.33x	0.37x	0.4x	0.33x	0.46x	0.47x	0.46x	0.37x
EV / Revenue	0x	0x	0x	0x	0x	0.47x	0.46x	0.37x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.99x	7.49x	5.99x
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%	2.56%	2.81%	3.07%
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	391.00	391.00	391.00
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	5.99x	-	-	2.56%	75.95M
CRH PLC	14.31x	1.72x	8.31x	1.92%	54.51B
HOLCIM LTD	17.72x	2.44x	9.67x	2.9%	43.13B
MARTIN MARIETTA MATERIALS, INC.	33.46x	5.84x	17.38x	0.72%	34.25B
ULTRATECH CEMENT LIMITED	32.09x	3.33x	17.07x	0.96%	32.77B
VULCAN MATERIALS COMPANY	27.29x	4.3x	14.4x	0.86%	31.5B
HEIDELBERG MATERIALS AG	11.79x	1.41x	6.57x	2.61%	29.3B
CHINA JUSHI CO., LTD.	20.21x	6.3x	12.42x	2.15%	23.33B
GRASIM INDUSTRIES LIMITED	67.76x	4.24x	65.59x	0.34%	20.9B
AMRIZE AG	15.23x	1.92x	7.72x	1.44%	20.31B
Average	24.58x	3.50x	17.68x	1.64%	29.01B
Weighted average by Cap.	24.63x	3.31x	15.48x	1.64%