Valuation GS Yuasa Corporation Boerse Muenchen

Stocks

Real-time Boerse Muenchen 10:44:13 2026-10-01 EDT			5-day change	1st Jan Change
30.62 ^EUR	+0.53%		-2.31%	+50.49%

09-04	GS Yuasa to Issue 10 Billion Yen Worth of Green Bonds	MT
09-04	GS Yuasa Corporation Announces Pricing Of JPY 10,000 Million Green Bonds With 3.443% Coupon And 10-Year Maturity	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	183,304	191,639	315,555	238,970	529,390	551,756	-	-
Change	-	4.55%	64.66%	-24.27%	121.53%	4.22%	-	-
Enterprise Value (EV) ¹	253,122	267,552	337,293	293,214	580,469	642,023	629,013	631,243
Change	-	5.7%	26.07%	-13.07%	97.97%	10.6%	-2.03%	0.35%
P/E	22.2x	13.8x	8.51x	7.86x	12.6x	13.1x	12x	10.8x
PBR	0.87x	0.83x	0.96x	0.69x	1.34x	1.3x	1.19x	1.08x
PEG	-	0.2x	0x	-0.4x	0.3x	14.3x	1.37x	1x
Capitalization / Revenue	0.42x	0.37x	0.56x	0.41x	0.87x	0.82x	0.79x	0.73x
EV / Revenue	0.59x	0.52x	0.6x	0.51x	0.95x	0.96x	0.9x	0.84x
EV / EBITDA	6.09x	5.07x	5.19x	3.93x	6.69x	6.84x	6.11x	5.58x
EV / EBIT	11.2x	8.49x	8.11x	5.86x	9.65x	9.59x	8.6x	7.81x
EV / FCF	-14.6x	152x	24.4x	-15x	-120x	-22.9x	37.6x	18.1x
FCF Yield	-6.84%	0.66%	4.1%	-6.66%	-0.83%	-4.36%	2.66%	5.53%
Dividend per Share ²	50	50	70	75	90	100.6	112.1	124.3
Rate of return	2.14%	2.1%	2.23%	3.15%	1.71%	1.83%	2.04%	2.26%
EPS ²	105.2	173.1	369.7	303.2	417.3	421.2	458.1	507
Distribution rate	47.5%	28.9%	18.9%	24.7%	21.6%	23.9%	24.5%	24.5%
Net sales ¹	432,133	517,735	562,897	580,340	608,995	669,619	700,827	755,812
EBITDA ¹	41,530	52,762	65,000	74,688	86,799	93,840	102,971	113,143
EBIT ¹	22,664	31,500	41,595	50,028	60,172	66,935	73,144	80,786
Net income ¹	8,468	13,925	32,064	30,416	41,863	42,170	45,992	50,843
Net Debt ¹	69,818	75,913	21,738	54,244	51,079	90,267	77,257	79,487
Reference price ²	2,341.00	2,382.00	3,146.00	2,382.50	5,277.00	5,500.00	5,500.00	5,500.00
Nbr of stocks (in thousands)	78,301	80,453	100,304	100,302	100,320	100,319	-	-
Announcement Date	5/12/22	5/11/23	5/10/24	5/13/25	5/13/26	-	-	-

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.($)
CUMMINS INC.	18.06x	1.98x	10.86x	1.62%	71.11B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.05x	1.37x	10.56x	1.85%	46.02B
WEICHAI POWER CO., LTD.	14.43x	0.65x	4.7x	4%	32.17B
DENSO CORPORATION	11.82x	0.56x	4.91x	3.97%	29.51B
HYUNDAI MOBIS CO.,LTD	7.91x	0.47x	5.97x	1.91%	23.96B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.96x	4.24%	20.23B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.31x	1.2x	12.66x	0.61%	17.94B
GENUINE PARTS COMPANY	19.63x	0.86x	10.38x	3.37%	17.33B
MAGNA INTERNATIONAL INC.	10.25x	0.48x	4.72x	3.1%	16.95B
Average	16.31x	1.13x	8.19x	2.74%	30.58B
Weighted average by Cap.	16.56x	1.27x	8.60x	2.54%