Valuation GSI Creos Corporation

Stocks

Delayed Japan Exchange 22:12:00 2026-08-20 EDT			5-day change	1st Jan Change
2,779.00 ^JPY	-0.93%		+3.31%	+12.06%

08-10	Gsi Creos Corporation Proposes A Year-End Dividend for the Fiscal Year Ended March 31, 2027	CI
08-10	GSI Creos Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	13,948	19,497	29,723	24,350	29,646	34,042	-	-
Change	-	39.79%	52.45%	-18.08%	21.75%	14.83%	-	-
Enterprise Value (EV)	18,422	25,779	35,260	29,833	33,895	34,042	34,042	34,042
Change	-	39.94%	36.78%	-15.39%	13.61%	0.43%	0%	0%
P/E	8.56x	11x	14.7x	10.3x	11.6x	12.4x	11.1x	8.22x
PBR	0.57x	0.75x	1.08x	0.81x	0.92x	-	-	-
PEG	-	1.29x	1x	0.6x	1.48x	1.3x	1x	0.2x
Capitalization / Revenue	0.12x	0.15x	0.2x	0.15x	0.16x	0.17x	0.16x	0.15x
EV / Revenue	0x	0x	0x	0x	0x	0.17x	0.16x	0.15x
EV / EBITDA	-	-	-	-	0x	7.88x	6.99x	6.26x
EV / EBIT	0x	0x	0x	0x	0x	8.71x	7.67x	6.85x
EV / FCF	-	-0x	-0x	0x	0x	29.6x	12.2x	7.43x
FCF Yield	-	-12.1%	-0.37%	10.7%	14.2%	3.38%	8.2%	13.5%
Dividend per Share ²	65	73	83	97	104	106	126.6	170.6
Rate of return	5.71%	4.59%	3.43%	4.89%	4.31%	3.78%	4.51%	6.08%
EPS ²	133	144.3	164.6	192.2	207.2	227	253.1	341.2
Distribution rate	48.9%	50.6%	50.4%	50.5%	50.2%	46.7%	50%	50%
Net sales ¹	111,829	131,054	146,194	165,541	188,677	199,000	209,790	221,530
EBITDA ¹	-	-	-	-	4,083	4,320	4,870	5,440
EBIT ¹	2,008	1,829	2,881	2,950	3,605	3,910	4,440	4,970
Net income ¹	1,638	1,769	2,019	2,358	2,544	2,790	3,110	4,190
Net Debt	4,474	6,282	5,537	5,483	4,249	-	-	-
Reference price ²	1,138.00	1,590.00	2,423.00	1,984.00	2,414.00	2,805.00	2,805.00	2,805.00
Nbr of stocks (in thousands)	12,256	12,263	12,267	12,273	12,281	12,136	-	-
Announcement Date	5/13/22	5/15/23	5/15/24	5/15/25	5/15/26	-	-	-

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 CREOS CORPORATION	12.13x	-	-	3.85%	211M
JIANGSU GUOTAI INTERNATIONAL GROUP CO., LTD.	10.58x	-	-	5.57%	1.87B
Average	11.35x			4.71%	1.04B
Weighted average by Cap.	10.73x			5.4%