|
Delayed
Japan Exchange
21:28:12 2026-10-14 EDT
|
5-day change | 1st Jan Change | ||
| 5,046.00 JPY | -7.04% |
|
-8.40% | +34.61% |
| 09-21 | GS Yuasa Corporation is Running on Full Power |  |
| 09-04 | GS Yuasa to Issue 10 Billion Yen Worth of Green Bonds | MT |
Company Valuation: GS Yuasa Corporation
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 | 544,533 | - | - |
| Change | - | 4.55% | 64.66% | -24.27% | 121.53% | 2.86% | - | - |
| Enterprise Value (EV) 1 | 253,122 | 267,552 | 337,293 | 293,214 | 580,469 | 634,800 | 621,790 | 624,020 |
| Change | - | 5.7% | 26.07% | -13.07% | 97.97% | 9.36% | -2.05% | 0.36% |
| P/E | 22.2x | 13.8x | 8.51x | 7.86x | 12.6x | 12.8x | 11.8x | 10.7x |
| PBR | 0.87x | 0.83x | 0.96x | 0.69x | 1.34x | 1.28x | 1.17x | 1.07x |
| PEG | - | 0.2x | 0x | -0.4x | 0.3x | 8.05x | 1.46x | 1x |
| Capitalization / Revenue | 0.42x | 0.37x | 0.56x | 0.41x | 0.87x | 0.81x | 0.78x | 0.72x |
| EV / Revenue | 0.59x | 0.52x | 0.6x | 0.51x | 0.95x | 0.95x | 0.89x | 0.83x |
| EV / EBITDA | 6.09x | 5.07x | 5.19x | 3.93x | 6.69x | 6.76x | 6.04x | 5.52x |
| EV / EBIT | 11.2x | 8.49x | 8.11x | 5.86x | 9.65x | 9.47x | 8.5x | 7.72x |
| EV / FCF | -14.6x | 152x | 24.4x | -15x | -120x | -23.5x | 37.2x | 17.9x |
| FCF Yield | -6.84% | 0.66% | 4.1% | -6.66% | -0.83% | -4.26% | 2.69% | 5.59% |
| Dividend per Share 2 | 50 | 50 | 70 | 75 | 90 | 100.9 | 112.1 | 124.3 |
| Rate of return | 2.14% | 2.1% | 2.23% | 3.15% | 1.71% | 1.86% | 2.07% | 2.29% |
| EPS 2 | 105.2 | 173.1 | 369.7 | 303.2 | 417.3 | 424 | 458.1 | 507 |
| Distribution rate | 47.5% | 28.9% | 18.9% | 24.7% | 21.6% | 23.8% | 24.5% | 24.5% |
| Net sales 1 | 432,133 | 517,735 | 562,897 | 580,340 | 608,995 | 669,138 | 700,827 | 756,241 |
| EBITDA 1 | 41,530 | 52,762 | 65,000 | 74,688 | 86,799 | 93,965 | 102,971 | 113,143 |
| EBIT 1 | 22,664 | 31,500 | 41,595 | 50,028 | 60,172 | 67,044 | 73,144 | 80,786 |
| Net income 1 | 8,468 | 13,925 | 32,064 | 30,416 | 41,863 | 42,452 | 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 | 5,428.00 | 5,428.00 | 5,428.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.1x | 0.97x | 6.89x | 1.82% | 3.52B | |
| 18.52x | 2.03x | 11.12x | 1.58% | 72.87B | |
| 19.82x | 1.36x | 10.45x | 1.87% | 45.15B | |
| 13.61x | 0.59x | 4.3x | 4.24% | 30.14B | |
| 12.01x | 0.56x | 4.92x | 3.97% | 29.28B | |
| 7.55x | 0.44x | 5.72x | 2.01% | 22.97B | |
| 14.53x | 2.63x | 9.06x | 4.19% | 20.5B | |
| 20.4x | 0.89x | 10.71x | 3.25% | 18.02B | |
| 29.59x | 1.17x | 12.42x | 0.62% | 17.75B | |
| 10.51x | 0.49x | 4.81x | 3.03% | 17.34B | |
| Average | 15.96x | 1.11x | 8.04x | 2.66% | 27.75B | |
| Weighted average by Cap. | 16.57x | 1.28x | 8.63x | 2.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6674 Stock
- Valuation GS Yuasa Corporation
Select your edition
All financial news and data tailored to specific country editions
