Valuation GSI Co., Ltd.

Stocks

Market Closed - Sapporo S.E. 02:08:30 2026-08-14 EDT			5-day change	1st Jan Change
1,329.00 ^JPY	+2.15%		+0.76%	+2.23%

23-12-27	Certain Common Stock of GSI Co., Ltd. are subject to a Lock-Up Agreement Ending on 28-DEC-2023.	CI
23-06-27	GSI Co., Ltd. has completed an IPO in the amount of Â¥405 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2024	2025	2026
Market Cap ¹	2,800	2,816	2,600
Change	-	0.57%	-7.67%
Enterprise Value (EV) ¹	948	1,535	1,299
Change	-	61.92%	-15.37%
P/E	8.77x	10.7x	6.91x
PBR	1.34x	1.29x	1.07x
PEG	-	-0.6x	0.2x
Capitalization / Revenue	0.7x	0.66x	0.56x
EV / Revenue	0.24x	0.36x	0.28x
EV / EBITDA	2.15x	3.61x	2.54x
EV / EBIT	2.22x	3.79x	2.63x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	53	57	62
Rate of return	3.79%	4.05%	4.77%
EPS ²	159.6	131.5	188
Distribution rate	33.2%	43.3%	33%
Net sales ¹	4,022	4,241	4,629
EBITDA ¹	440	425	512
EBIT ¹	427	405	494
Net income ¹	308	263	376
Net Debt ¹	-1,852	-1,281	-1,301
Reference price ²	1,400.00	1,408.00	1,300.00
Nbr of stocks (in thousands)	2,000	2,000	2,000
Announcement Date	6/27/24	6/27/25	6/25/26

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.($)
GSI CO., LTD.	-	-	-	-	16.7M
IBM	23.25x	3.75x	13.1x	2.88%	221B
SNOWFLAKE INC.	-115.3x	18.35x	105.96x	-.--%	114B
ACCENTURE PLC	13.11x	1.45x	7.6x	3.67%	108B
TATA CONSULTANCY SERVICES LTD.	15.29x	2.8x	10.56x	5.37%	89.33B
RELX PLC	19.78x	5.21x	12.81x	2.88%	59.78B
INFOSYS LIMITED	15.31x	2.24x	9.49x	5.1%	49.52B
NEC CORPORATION	22.87x	1.67x	10.61x	0.83%	43.08B
FUJITSU LIMITED	21.64x	1.77x	10.98x	1.35%	41.87B
HCL TECHNOLOGIES LIMITED	18.53x	2.38x	11.3x	4.67%	38.48B
Average	3.83x	4.40x	21.38x	2.97%	76.51B
Weighted average by Cap.	-0.89x	5.21x	25.26x	2.89%