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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GSI CO., LTD.	-	-	-	-	16.33M
IBM	23.53x	3.79x	13.24x	2.85%	223B
SNOWFLAKE INC.	-118.27x	18.83x	108.74x	-.--%	117B
ACCENTURE PLC	13.23x	1.46x	7.67x	3.64%	109B
TATA CONSULTANCY SERVICES LTD.	15.38x	2.82x	10.62x	5.34%	90.04B
RELX PLC	19.5x	5.15x	12.66x	2.92%	58.73B
INFOSYS LIMITED	15.39x	2.25x	9.54x	5.08%	49.86B
NEC CORPORATION	21.78x	1.59x	10.05x	0.87%	40.92B
FUJITSU LIMITED	21.13x	1.73x	10.7x	1.39%	40.82B
HCL TECHNOLOGIES LIMITED	18.66x	2.4x	11.39x	4.63%	38.84B
Average	3.37x	4.45x	21.62x	2.97%	76.88B
Weighted average by Cap.	-1.76x	5.34x	25.99x	2.88%