Valuation Vertex Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
1,329.00 ^JPY	-2.14%		-7.32%	+1.30%

06-02	Vertex Corporation and Vertex Co., Ltd. Appoints Shota Miyoshi as Executive Officer	CI
05-28	Vertex Corporation announces an Equity Buyback for 588,000 shares, representing 1.17% for ¥1,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,832	25,927	34,133	41,856	45,931	65,574	-	-
Change	-	8.79%	31.65%	22.62%	9.73%	42.77%	-	-
Enterprise Value (EV)	17,397	17,075	28,420	32,689	32,517	65,574	65,574	65,574
Change	-	-1.85%	66.44%	15.02%	-0.53%	101.66%	0%	0%
P/E	6.35x	5.97x	9.19x	11.3x	9.58x	9.5x	12.5x	11.8x
PBR	0.91x	0.89x	1.09x	1.25x	1.27x	2.21x	-	-
PEG	-	0.5x	-0.7x	5.31x	0.3x	0x	-0.3x	2.08x
Capitalization / Revenue	0.63x	0.69x	0.87x	1.14x	1.18x	2.1x	1.2x	1.15x
EV / Revenue	0x	0x	0x	0x	0x	1.42x	1.2x	1.15x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.44x	8.35x	7.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	15	13.33	15	20	30	35	40	43.5
Rate of return	3.31%	2.77%	2.32%	2.45%	3.29%	1.77%	3.01%	3.27%
EPS ²	71.4	80.48	70.43	71.93	95.3	208	106.4	112.4
Distribution rate	21%	16.6%	21.3%	27.8%	31.5%	16.8%	37.6%	38.7%
Net sales ¹	37,763	37,514	39,095	36,833	38,918	46,519	54,550	56,950
EBITDA	-	-	6,467	6,799	-	-	-	-
EBIT ¹	5,290	6,143	5,560	5,727	6,285	7,058	7,850	8,300
Net income ¹	3,759	4,242	3,742	3,728	4,826	10,315	5,250	5,550
Net Debt	-6,435	-8,852	-5,713	-9,167	-13,414	-	-	-
Reference price ²	453.17	480.67	647.00	816.00	913.00	1,329.00	1,329.00	1,329.00
Nbr of stocks (in thousands)	52,591	53,940	52,756	51,294	50,307	49,341	-	-
Announcement Date	5/13/21	5/12/22	5/11/23	5/10/24	5/14/25	5/14/26	-	-

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.($)
VERTEX CORPORATION	6.79x	-	-	2.46%	407M
HOLCIM LTD	21.75x	2.91x	11.43x	2.4%	52.69B
JAMES HARDIE INDUSTRIES PLC	23.87x	3.32x	12.01x	-.--%	14.02B
ANHUI CONCH CEMENT COMPANY LIMITED	10.85x	0.48x	2.11x	4.64%	13.38B
DANGOTE CEMENT PLC	13.9x	3.65x	7.35x	5.61%	13.16B
BUZZI SPA	9.85x	1.52x	5.73x	1.65%	9.6B
SHREE CEMENT LIMITED	51.89x	4.26x	19.33x	0.54%	9.59B
BUA CEMENT PLC	28x	9.13x	16.96x	3.44%	9.4B
EAGLE MATERIALS INC.	17.26x	3.67x	11.44x	0.43%	6.95B
TCC GROUP HOLDINGS CO., LTD.	26.34x	1.17x	5.13x	3.47%	5.82B
Average	21.05x	3.34x	10.17x	2.46%	13.5B
Weighted average by Cap.	21.78x	3.18x	10.44x	2.52%