Valuation GS Yuasa Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-13 EDT			5-day change	1st Jan Change
6,015.00 ^JPY	-2.64%		-10.72%	+60.40%

06-26	SBI Securities Downgrades GS Yuasa to Neutral from Buy; Price Target is 7,000 Yen	MT
05-22	GS Yuasa Corporation, 2026 Earnings Call, May 13, 2026

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	603,422	-	-
Change	-	4.55%	64.66%	-24.27%	121.53%	13.98%	-	-
Enterprise Value (EV) ¹	253,122	267,552	337,293	293,214	580,469	682,851	675,386	666,498
Change	-	5.7%	26.07%	-13.07%	97.97%	17.64%	-1.09%	-1.32%
P/E	22.2x	13.8x	8.51x	7.86x	12.6x	14.5x	13.5x	12.2x
PBR	0.87x	0.83x	0.96x	0.69x	1.34x	1.43x	1.36x	1.25x
PEG	-	0.2x	0x	-0.4x	0.3x	-18.93x	1.83x	1.1x
Capitalization / Revenue	0.42x	0.37x	0.56x	0.41x	0.87x	0.93x	0.89x	0.83x
EV / Revenue	0.59x	0.52x	0.6x	0.51x	0.95x	1.06x	1x	0.92x
EV / EBITDA	6.09x	5.07x	5.19x	3.93x	6.69x	7.39x	6.75x	6.05x
EV / EBIT	11.2x	8.49x	8.11x	5.86x	9.65x	10.5x	9.68x	8.74x
EV / FCF	-14.6x	152x	24.4x	-15x	-120x	-21.6x	22.2x	19.3x
FCF Yield	-6.84%	0.66%	4.1%	-6.66%	-0.83%	-4.62%	4.5%	5.17%
Dividend per Share ²	50	50	70	75	90	103.2	117.5	144
Rate of return	2.14%	2.1%	2.23%	3.15%	1.71%	1.72%	1.95%	2.39%
EPS ²	105.2	173.1	369.7	303.2	417.3	414.1	444.6	494.3
Distribution rate	47.5%	28.9%	18.9%	24.7%	21.6%	24.9%	26.4%	29.1%
Net sales ¹	432,133	517,735	562,897	580,340	608,995	646,500	675,556	722,683
EBITDA ¹	41,530	52,762	65,000	74,688	86,799	92,350	99,996	110,100
EBIT ¹	22,664	31,500	41,595	50,028	60,172	65,112	69,778	76,283
Net income ¹	8,468	13,925	32,064	30,416	41,863	40,905	44,636	49,467
Net Debt ¹	69,818	75,913	21,738	54,244	51,079	79,429	71,964	63,076
Reference price ²	2,341.00	2,382.00	3,146.00	2,382.50	5,277.00	6,015.00	6,015.00	6,015.00
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.($)
GS YUASA CORPORATION	14.92x	1.08x	7.57x	1.67%	3.84B
QUANTUMSCAPE CORPORATION	-9.57x	-	-13.48x	-.--%	4.05B
ZHEJIANG EV-TECH CO.,LTD.	33.97x	-	-	-	1.92B
CAMEL GROUP CO., LTD.	9.68x	-	-	4.93%	1.31B
TIANNENG POWER INTERNATIONAL LIMITED	2.73x	-	-	9.84%	675M
SOLID POWER, INC.	-5.33x	-	-	-	522M
Average	7.73x	1.08x	-2.95x	4.11%	2.05B
Weighted average by Cap.	7.75x	1.08x	-3.23x	1.98%