Valuation Core Corporation

Stocks

Delayed Japan Exchange 10:30:00 22/10/2026 +04			5-day change	1st Jan Change
2,164.00 ^JPY	+2.95%		+4.59%	+4.54%

07-29	Core Corporation Revises Dividend Guidance for the Second Quarter-End Period of the Fiscal Year Ending March 31, 2027	CI
07-29	Core Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	21,450	22,656	22,935	27,272	25,624	32,226
Change	-	5.62%	1.23%	18.91%	-6.04%	25.76%
Enterprise Value (EV) ¹	19,758	20,093	19,321	22,588	19,353	25,518
Change	-	1.7%	-3.84%	16.91%	-14.32%	31.85%
P/E	15.1x	14x	11.6x	12x	11.4x	11.2x
PBR	1.74x	1.67x	1.51x	1.6x	1.38x	1.56x
PEG	-	1x	0.6x	0.8x	-7.53x	0.4x
Capitalization / Revenue	1.03x	1.04x	1x	1.14x	1.04x	1.21x
EV / Revenue	0.95x	0.92x	0.85x	0.94x	0.79x	0.96x
EV / EBITDA	8.44x	7.65x	6.5x	6.68x	5.71x	6.29x
EV / EBIT	9.72x	8.49x	7.04x	7.19x	6.09x	6.68x
EV / FCF	11.1x	16.5x	13.1x	14x	10.2x	16.5x
FCF Yield	9.04%	6.06%	7.66%	7.13%	9.77%	6.05%
Dividend per Share ²	30	35	40	45	55	60
Rate of return	1.99%	2.2%	2.49%	2.37%	3.08%	2.67%
EPS ²	100.3	113.9	137.8	158.5	156.1	200.3
Distribution rate	29.9%	30.7%	29%	28.4%	35.2%	30%
Net sales ¹	20,785	21,798	22,848	23,998	24,599	26,532
EBITDA ¹	2,340	2,625	2,974	3,382	3,392	4,060
EBIT ¹	2,032	2,368	2,744	3,141	3,176	3,820
Net income ¹	1,423	1,622	1,968	2,270	2,242	2,879
Net Debt ¹	-1,692	-2,563	-3,614	-4,684	-6,271	-6,708
Reference price ²	1,511.00	1,590.00	1,605.00	1,902.00	1,783.00	2,243.00
Nbr of stocks (in thousands)	14,196	14,249	14,290	14,339	14,371	14,367
Announcement Date	24/06/21	23/06/22	22/06/23	25/06/24	25/06/25	18/06/26

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.($)
CORE CORPORATION	-	-	-	-	191M
IBM	24.78x	3.98x	13.95x	2.69%	237B
SALESFORCE, INC.	23.14x	4.85x	11.91x	0.72%	199B
ACCENTURE PLC	16.4x	1.86x	9.6x	2.88%	142B
SNOWFLAKE INC.	-127.04x	17.63x	96.94x	-.--%	114B
CLOUDFLARE, INC.	-529.99x	37.64x	154.63x	-.--%	109B
TATA CONSULTANCY SERVICES LTD.	16.49x	2.97x	11.48x	4.88%	96.96B
RELX PLC	23.07x	5.96x	14.63x	2.46%	69.27B
INFOSYS LIMITED	15.28x	2.23x	9.48x	5.1%	50.13B
FUJITSU LIMITED	24.81x	2.06x	13.07x	1.25%	48.66B
Average	-57.01x	8.80x	37.30x	2.22%	106.62B
Weighted average by Cap.	-51.08x	8.64x	35.85x	2.02%