|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,312.00 JPY | -0.38% |
|
-0.68% | - |
| 07-01 | Tranche Update on Vertex Corporation's Equity Buyback Plan announced on May 28, 2026. | CI |
| 06-02 | Vertex Corporation and Vertex Co., Ltd. Appoints Shota Miyoshi as Executive Officer | CI |
Company Valuation: Vertex Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 25,927 | 34,133 | 41,856 | 45,931 | 97,476 | 61,061 | - | - |
| Change | - | 31.65% | 22.62% | 9.73% | 112.23% | -37.36% | - | - |
| Enterprise Value (EV) | 17,075 | 28,420 | 32,689 | 32,517 | 85,447 | 61,061 | 61,061 | 61,061 |
| Change | - | 66.44% | 15.02% | -0.53% | 162.78% | -28.54% | 0% | 0% |
| P/E | 5.97x | 9.19x | 11.3x | 9.58x | 9.5x | 12.7x | 11.7x | 11.2x |
| PBR | 0.89x | 1.09x | 1.25x | 1.27x | 2.21x | - | - | - |
| PEG | - | -0.7x | 5.31x | 0.3x | 0x | -0.3x | 1.27x | 2.45x |
| Capitalization / Revenue | 0.69x | 0.87x | 1.14x | 1.18x | 2.1x | 1.14x | 1.07x | 1.06x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.14x | 1.07x | 1.06x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 8.03x | 7.36x | 6.94x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 13.33 | 15 | 20 | 30 | 35 | 40 | 43.5 | 44 |
| Rate of return | 2.77% | 2.32% | 2.45% | 3.29% | 1.77% | 3.05% | 3.32% | 3.35% |
| EPS 2 | 80.48 | 70.43 | 71.93 | 95.3 | 208 | 103 | 112.4 | 117.6 |
| Distribution rate | 16.6% | 21.3% | 27.8% | 31.5% | 16.8% | 38.9% | 38.7% | 37.4% |
| Net sales 1 | 37,514 | 39,095 | 36,833 | 38,918 | 46,519 | 53,700 | 56,950 | 57,500 |
| EBITDA | - | 6,467 | 6,799 | - | - | - | - | - |
| EBIT 1 | 6,143 | 5,560 | 5,727 | 6,285 | 7,058 | 7,600 | 8,300 | 8,800 |
| Net income 1 | 4,242 | 3,742 | 3,728 | 4,826 | 10,315 | 5,067 | 5,550 | 5,800 |
| Net Debt | -8,852 | -5,713 | -9,167 | -13,414 | -12,029 | - | - | - |
| Reference price 2 | 480.67 | 647.00 | 816.00 | 913.00 | 1,976.00 | 1,312.00 | 1,312.00 | 1,312.00 |
| Nbr of stocks (in thousands) | 53,940 | 52,756 | 51,294 | 50,307 | 49,330 | 46,541 | - | - |
| Announcement Date | 5/12/22 | 5/11/23 | 5/10/24 | 5/14/25 | 5/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.79x | - | - | 3.04% | 374M | |
| 20.73x | 2.77x | 10.94x | 2.51% | 50.25B | |
| 24.91x | 3.47x | 12.52x | -.--% | 15.42B | |
| 11.31x | 0.43x | 1.93x | 4.54% | 13.53B | |
| 12.35x | 3.36x | 6.87x | 6.03% | 12.69B | |
| 47.27x | 4.06x | 19.06x | 0.59% | 10.15B | |
| 8.97x | 1.35x | 5.1x | 1.81% | 8.59B | |
| 23.41x | 7.68x | 14.26x | 4.11% | 7.84B | |
| 17.24x | 3.65x | 11.42x | 0.45% | 6.86B | |
| 27.71x | 1.38x | 6.79x | 3.33% | 5.76B | |
| Average | 20.67x | 3.13x | 9.87x | 2.64% | 13.15B | |
| Weighted average by Cap. | 20.98x | 2.95x | 10.09x | 2.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5290 Stock
- Valuation Vertex Corporation
Select your edition
All financial news and data tailored to specific country editions
