Valuation CAC Holdings Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 30/07/2026 +04			5-day change	1st Jan Change
1,864.00 ^JPY	-1.27%		+2.36%	-9.34%

07-15	CAC Holdings Corporation Enters into ¥5,000 Million Monetary Loan Agreement with Financial Covenants	CI
03-26	CAC Holdings Corporation Announces Election of Chairperson and Members of Special Committee, Effective March 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	24,016	24,499	24,350	29,642	28,217	35,175
Change	-	2.01%	-0.61%	21.74%	-4.81%	24.66%
Enterprise Value (EV) ¹	16,960	15,900	13,518	21,246	16,509	21,873
Change	-	-6.25%	-14.99%	57.18%	-22.3%	32.49%
P/E	14.2x	9.89x	11.6x	12x	9.11x	10.7x
PBR	0.95x	0.8x	0.85x	0.93x	0.76x	1x
PEG	-	0.2x	-0.7x	0.7x	0.4x	1.96x
Capitalization / Revenue	0.49x	0.51x	0.51x	0.59x	0.54x	0.7x
EV / Revenue	0.35x	0.33x	0.28x	0.42x	0.32x	0.43x
EV / EBITDA	6.22x	3.61x	3.41x	5.27x	3.84x	6.15x
EV / EBIT	8.7x	4.3x	4.24x	6.38x	4.86x	8.47x
EV / FCF	16.7x	4x	6.54x	55.2x	2.78x	5.97x
FCF Yield	5.99%	25%	15.3%	1.81%	36%	16.8%
Dividend per Share ²	60	60	60	80	90	100
Rate of return	4.21%	4.14%	4.19%	4.6%	5.45%	4.86%
EPS ²	100.5	146.7	123.5	145.2	181.4	191.3
Distribution rate	59.7%	40.9%	48.6%	55.1%	49.6%	52.3%
Net sales ¹	48,539	47,935	47,971	50,539	52,063	50,588
EBITDA ¹	2,726	4,408	3,963	4,028	4,301	3,556
EBIT ¹	1,950	3,698	3,187	3,328	3,395	2,582
Net income ¹	1,669	2,476	2,093	2,473	3,096	3,271
Net Debt ¹	-7,056	-8,599	-10,832	-8,396	-11,708	-13,302
Reference price ²	1,424.00	1,451.00	1,432.00	1,739.00	1,652.00	2,056.00
Nbr of stocks (in thousands)	16,865	16,885	17,004	17,046	17,080	17,108
Announcement Date	25/03/21	30/03/22	30/03/23	28/03/24	28/03/25	25/03/26

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.($)
CAC HOLDINGS CORPORATION	-	-	-	-	197M
VERISK ANALYTICS, INC.	29.26x	9.82x	17.41x	0.94%	27.74B
SS&C TECHNOLOGIES HOLDINGS, INC.	19.55x	3.73x	9.39x	1.39%	18.86B
SAMSUNG SDS CO., LTD.	21.28x	0.62x	5.98x	1.68%	10.52B
OTSUKA CORPORATION	20.26x	0.78x	10.33x	2.8%	7.92B
REPLY S.P.A.	15.1x	1.34x	7.44x	1.34%	4.73B
NS SOLUTIONS CORPORATION	22.47x	1.55x	10.38x	2.23%	4.45B
POSCO DX COMPANY LTD.	62.97x	2.38x	41.77x	0.75%	1.82B
CHINA TRANSINFO TECHNOLOGY CO., LTD	23.59x	0.94x	11.1x	0.45%	1.78B
Average	26.81x	2.65x	14.22x	1.45%	8.67B
Weighted average by Cap.	24.32x	4.82x	12.62x	1.42%