Valuation grems,Inc.

Stocks

End-of-day quote Japan Exchange 2026-08-25			5-day change	1st Jan Change
2,520.00 ^JPY	0.00%		+1.20%	-0.28%

05-27	GREMS,Inc. Proposes Dividend for the Fiscal Year Ending March 31, 2026, Payable on June 25, 2026	CI
05-15	Grems,Inc. Provides Consolidated Earnings Forecast for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	51,283	54,485	51,702	54,220	63,369	57,557	-	-
Change	-	6.24%	-5.11%	4.87%	16.87%	-9.17%	-	-
Enterprise Value (EV)	47,386	49,418	44,992	44,060	50,704	57,557	57,557	57,557
Change	-	4.29%	-8.96%	-2.07%	15.08%	13.52%	0%	0%
P/E	23.8x	22.1x	14.5x	11.9x	12.9x	10.8x	9.81x	8.78x
PBR	6.46x	5.51x	4.01x	3.34x	3.25x	2.57x	2.2x	1.9x
PEG	-	1.6x	0.3x	0.4x	1.74x	1x	1x	0.8x
Capitalization / Revenue	2.21x	1.74x	1.73x	1.63x	1.87x	1.53x	1.36x	1.24x
EV / Revenue	0x	0x	0x	0x	0x	1.53x	1.36x	1.24x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.19x	6.4x	5.76x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	19	22	47	79	85	94	104.5	115.5
Rate of return	0.84%	0.92%	2.1%	3.37%	3.1%	3.69%	4.11%	4.54%
EPS ²	94.81	108.2	153.8	197.3	212	235.6	259.5	289.7
Distribution rate	20%	20.3%	30.6%	40%	40.1%	39.9%	40.3%	39.9%
Net sales ¹	23,252	31,392	29,908	33,340	33,936	37,600	42,250	46,450
EBITDA	2,562	3,725	5,407	-	-	-	-	-
EBIT ¹	2,450	3,600	5,217	6,500	7,152	8,000	9,000	10,000
Net income ¹	2,158	2,465	3,540	4,558	4,896	5,450	6,000	6,700
Net Debt	-3,897	-5,067	-6,710	-10,160	-12,665	-	-	-
Reference price ²	2,252.00	2,392.00	2,238.00	2,347.00	2,743.00	2,545.00	2,545.00	2,545.00
Nbr of stocks (in thousands)	22,772	22,778	23,102	23,102	23,102	23,124	-	-
Announcement Date	5/13/22	5/15/23	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.($)
GREMS,INC.	10.8x	-	-	3.69%	369M
GE VERNOVA INC.	31x	5.23x	38.28x	0.21%	254B
NEXTERA ENERGY	20.92x	9.09x	15.54x	2.93%	176B
IBERDROLA, S.A.	19.91x	4.08x	11.25x	3.6%	152B
ENEL S.P.A.	13.1x	1.89x	6.72x	5.41%	110B
SOUTHERN COMPANY	20.08x	5.86x	12.86x	3.37%	103B
CONSTELLATION ENERGY CORPORATION	22x	3.39x	13.75x	0.61%	99.04B
DUKE ENERGY CORPORATION	18.07x	5.58x	11.24x	3.57%	95.04B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.38x	5.11x	12.34x	3.12%	67.16B
DOMINION ENERGY, INC.	18.66x	6.26x	13.15x	3.99%	58.85B
Average	19.39x	5.17x	15.01x	3.05%	111.56B
Weighted average by Cap.	21.87x	5.32x	18.17x	2.6%