Valuation GS Yuasa Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-11 EDT			5-day change	1st Jan Change
4,962.00 ^JPY	-3.41%		+0.02%	+32.32%

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	497,784	-	-
Change	-	4.55%	64.66%	-24.27%	121.53%	-5.97%	-	-
Enterprise Value (EV) ¹	253,122	267,552	337,293	293,214	580,469	588,051	575,041	577,271
Change	-	5.7%	26.07%	-13.07%	97.97%	1.31%	-2.21%	0.39%
P/E	22.2x	13.8x	8.51x	7.86x	12.6x	11.8x	10.8x	9.79x
PBR	0.87x	0.83x	0.96x	0.69x	1.34x	1.17x	1.07x	0.98x
PEG	-	0.2x	0x	-0.4x	0.3x	12.88x	1.23x	0.9x
Capitalization / Revenue	0.42x	0.37x	0.56x	0.41x	0.87x	0.74x	0.71x	0.66x
EV / Revenue	0.59x	0.52x	0.6x	0.51x	0.95x	0.88x	0.82x	0.76x
EV / EBITDA	6.09x	5.07x	5.19x	3.93x	6.69x	6.27x	5.58x	5.1x
EV / EBIT	11.2x	8.49x	8.11x	5.86x	9.65x	8.79x	7.86x	7.15x
EV / FCF	-14.6x	152x	24.4x	-15x	-120x	-21x	34.4x	16.5x
FCF Yield	-6.84%	0.66%	4.1%	-6.66%	-0.83%	-4.76%	2.91%	6.05%
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%	2.03%	2.26%	2.51%
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	4,962.00	4,962.00	4,962.00
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	11.78x	0.88x	6.27x	2.03%	3.24B
QUANTUMSCAPE CORPORATION	-7.93x	-	-10.54x	-.--%	3.27B
ZHEJIANG EV-TECH CO.,LTD.	25.39x	-	-	-	1.45B
CAMEL GROUP CO., LTD.	9.95x	-	-	4.5%	1.3B
SOLID POWER, INC.	-6.33x	-	-	-	577M
TIANNENG POWER INTERNATIONAL LIMITED	6.13x	-	-	4.31%	546M
Average	6.50x	0.88x	-2.14x	2.71%	1.73B
Weighted average by Cap.	5.94x	0.88x	-2.17x	1.77%