Valuation GSI Co., Ltd.

Stocks

Market Closed - Sapporo S.E. 21:19:38 2026-09-24 EDT			5-day change	1st Jan Change
1,340.00 ^JPY	+0.45%		+1.90%	+3.08%

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.	-	-	-	-	17.03M
IBM	22.15x	3.63x	12.69x	3%	212B
SNOWFLAKE INC.	-131.72x	18.37x	101.87x	-.--%	118B
ACCENTURE PLC	13.08x	1.46x	7.67x	3.67%	108B
TATA CONSULTANCY SERVICES LTD.	13.48x	2.45x	9.24x	6.1%	78.59B
RELX PLC	19.72x	5.2x	12.78x	2.88%	58.2B
FUJITSU LIMITED	22.67x	1.87x	11.67x	1.29%	44.4B
INFOSYS LIMITED	13.12x	1.89x	8x	5.94%	42.26B
NEC CORPORATION	20.9x	1.59x	10.12x	0.89%	40.58B
HCL TECHNOLOGIES LIMITED	17.14x	2.21x	10.28x	5.04%	35.52B
Average	1.17x	4.30x	20.48x	3.2%	73.82B
Weighted average by Cap.	-5.77x	5.29x	25.32x	2.98%