Valuation GSI Creos Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
2,362.00 ^JPY	+1.20%		+1.24%	-4.76%

05-15	GSI Creos Corporation Proposes Year-End Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 25, 2026	CI
04-01	Tranche Update on GSI Creos Corporation's Equity Buyback Plan announced on February 9, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,995	13,948	19,497	29,723	24,350	28,432	-	-
Change	-	-12.8%	39.79%	52.45%	-18.08%	16.76%	-	-
Enterprise Value (EV)	13,606	18,422	25,779	35,260	29,833	28,432	28,432	28,432
Change	-	35.4%	39.94%	36.78%	-15.39%	-4.7%	0%	0%
P/E Ratio	7.89x	8.56x	11x	14.7x	10.3x	11.6x	9.27x	7.84x
PBR	0.69x	0.57x	0.75x	1.08x	0.81x	0.92x	-	-
PEG	-	-0.5x	1.29x	1x	0.6x	1.48x	1.06x	0.4x
Capitalization / Revenue	0.14x	0.12x	0.15x	0.2x	0.15x	0.16x	0.16x	0.15x
EV / Revenue	0x	0x	0x	0x	0x	0.17x	0.16x	0.15x
EV / EBITDA	-	-	-	-	-	6.87x	6.22x	5.36x
EV / EBIT	0x	0x	0x	0x	0x	7.44x	6.74x	5.78x
EV / FCF	0x	-	-0x	-0x	0x	9.51x	14.7x	8.34x
FCF Yield	32.3%	-	-12.1%	-0.37%	10.7%	10.5%	6.82%	12%
Dividend per Share ²	30	65	73	83	97	104	130.9	154.8
Rate of return	2.35%	5.71%	4.59%	3.43%	4.89%	4.31%	5.61%	6.63%
EPS ²	161.6	133	144.3	164.6	192.2	207.2	251.8	297.6
Distribution rate	18.6%	48.9%	50.6%	50.4%	50.5%	50.2%	52%	52%
Net sales ¹	116,375	111,829	131,054	146,194	165,541	188,677	174,370	185,580
EBITDA ¹	-	-	-	-	-	4,140	4,570	5,300
EBIT ¹	3,632	2,008	1,829	2,881	2,950	3,605	4,220	4,920
Net income ¹	2,026	1,638	1,769	2,019	2,358	2,544	3,090	3,650
Net Debt	-2,389	4,474	6,282	5,537	5,483	-	-	-
Reference price ²	1,276.00	1,138.00	1,590.00	2,423.00	1,984.00	2,334.00	2,334.00	2,334.00
Nbr of stocks (in thousands)	12,535	12,256	12,263	12,267	12,273	12,182	-	-
Announcement Date	5/14/21	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	10.08x	-	-	5.07%	177M
JIANGSU GUOTAI INTERNATIONAL GROUP CO., LTD.	10.27x	-	-	5.73%	1.8B
Average	10.18x			5.4%	989.44M
Weighted average by Cap.	10.26x			5.67%