|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,900.00 JPY | -1.64% |
|
-8.67% | +16.24% |
| 07-08 | Tranche Update on Espec Corp.'s Equity Buyback Plan announced on November 13, 2025. | CI |
| 04-07 | Tranche Update on Espec Corp.'s Equity Buyback Plan announced on November 13, 2025. | CI |
Company Valuation: Espec Corp.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 44,026 | 44,429 | 66,589 | 52,005 | 64,103 | 84,003 | - | - |
| Change | - | 0.91% | 49.88% | -21.9% | 23.27% | 31.04% | - | - |
| Enterprise Value (EV) | 28,221 | 30,422 | 55,023 | 39,363 | 50,018 | 84,003 | 84,003 | 84,003 |
| Change | - | 7.8% | 80.86% | -28.46% | 27.07% | 67.94% | 0% | 0% |
| P/E | 23.2x | 13.5x | 13.4x | 8.66x | 11x | 14.4x | 12.5x | 11.6x |
| PBR | 0.97x | 0.95x | 1.26x | 0.92x | 1.03x | 1.31x | 1.23x | 1.16x |
| PEG | - | 0.2x | 0.3x | 0.4x | -6.6x | 8.09x | 0.8x | 1.57x |
| Capitalization / Revenue | 1.05x | 0.84x | 1.07x | 0.77x | 0.92x | 1.15x | 1.08x | 1.02x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.15x | 1.08x | 1.02x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10.5x | 9.33x | 8.4x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 60 | 69 | 75 | 95 | 115 | 115 | 130 | 137 |
| Rate of return | 3.05% | 3.39% | 2.46% | 3.99% | 3.87% | 2.9% | 3.28% | 3.46% |
| EPS 2 | 84.89 | 150.3 | 227.6 | 275 | 270.4 | 275.2 | 318.1 | 341.6 |
| Distribution rate | 70.7% | 45.9% | 33% | 34.5% | 42.5% | 41.8% | 40.9% | 40.1% |
| Net sales 1 | 41,852 | 52,892 | 62,126 | 67,288 | 70,034 | 73,000 | 78,000 | 82,000 |
| EBITDA | 3,266 | 5,705 | 8,105 | 9,249 | 9,044 | - | - | - |
| EBIT 1 | 1,968 | 4,366 | 6,585 | 7,526 | 7,084 | 8,000 | 9,000 | 10,000 |
| Net income 1 | 1,905 | 3,330 | 4,969 | 6,003 | 5,879 | 5,880 | 6,600 | 7,300 |
| Net Debt | -15,805 | -14,007 | -11,566 | -12,642 | -14,085 | - | - | - |
| Reference price 2 | 1,968.00 | 2,035.00 | 3,050.00 | 2,382.00 | 2,973.00 | 3,965.00 | 3,965.00 | 3,965.00 |
| Nbr of stocks (in thousands) | 22,371 | 21,832 | 21,832 | 21,832 | 21,562 | 21,186 | - | - |
| Announcement Date | 13/05/22 | 12/05/23 | 15/05/24 | 15/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.41x | - | - | 2.9% | 517M | |
| 44.53x | 7.93x | 25.08x | -.--% | 55.06B | |
| 45.69x | 5.85x | 21.83x | 0.27% | 24.91B | |
| 391.67x | - | - | - | 23.01B | |
| 45.96x | 9.51x | 34.18x | 0.52% | 10.94B | |
| 53.52x | 6.49x | 25.1x | - | 8.58B | |
| 205.03x | - | - | - | 8.95B | |
| 36.61x | 3.88x | 19.45x | 0.27% | 7.83B | |
| 7.64x | - | - | 7.05% | 7.02B | |
| Average | 93.89x | 6.73x | 25.13x | 1.84% | 16.31B | |
| Weighted average by Cap. | 107.25x | 7.20x | 24.84x | 0.62% |
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
- 6859 Stock
- Valuation Espec Corp.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
