Valuation GEOSTR Corporation

Stocks

Delayed Japan Exchange 06:29:52 03/09/2026 +04			5-day change	1st Jan Change
428.00 ^JPY	0.00%		-0.70%	+4.65%

02-09	GEOSTR Corporation's Equity Buyback announced on February 6, 2026, has closed with 650,000 shares, representing 2.08% for ¥279.5 million.	CI
02-09	Tranche Update on GEOSTR Corporation's Equity Buyback Plan announced on February 6, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	10,074	9,260	10,793	9,323	13,265	13,112	-	-
Change	-	-8.07%	16.55%	-13.62%	42.28%	-1.15%	-	-
Enterprise Value (EV)	9,721	8,758	10,499	9,059	12,866	13,112	13,112	13,112
Change	-	-9.9%	19.88%	-13.72%	42.02%	1.91%	0%	0%
P/E	6.92x	14.3x	9.78x	11.2x	7.14x	6.55x	10.1x	9.71x
PBR	0.46x	0.42x	0.46x	0.39x	0.52x	-	-	-
PEG	-	-0.3x	0.1x	-0.5x	0x	0.66x	-0.3x	2.42x
Capitalization / Revenue	0.33x	0.37x	0.4x	0.33x	0.46x	0.47x	0.42x	0.41x
EV / Revenue	0x	0x	0x	0x	0x	0.47x	0.42x	0.41x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.71x	6.56x	6.24x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	14	6	11	11	13	10	11	12
Rate of return	4.35%	2.03%	3.19%	3.69%	3.07%	2.34%	2.57%	2.8%
EPS ²	46.53	20.65	35.26	26.71	59.41	65.3	42.4	44.1
Distribution rate	30.1%	29.1%	31.2%	41.2%	21.9%	15.3%	25.9%	27.2%
Net sales ¹	30,860	25,236	26,910	28,527	28,858	28,000	31,000	32,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,204	1,522	1,831	1,551	2,050	1,700	2,000	2,100
Net income ¹	1,455	645	1,102	835	1,852	2,000	1,300	1,350
Net Debt	-353	-502	-294	-264	-399	-	-	-
Reference price ²	322.00	296.00	345.00	298.00	424.00	428.00	428.00	428.00
Nbr of stocks (in thousands)	31,285	31,285	31,285	31,285	31,285	30,635	-	-
Announcement Date	13/05/22	12/05/23	15/05/24	15/05/25	15/05/26	-	-	-

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.($)
GEOSTR CORPORATION	6.69x	-	-	2.29%	83.63M
HOLCIM LTD	19.66x	2.68x	10.61x	2.6%	49.05B
JAMES HARDIE INDUSTRIES PLC	27.85x	3.64x	12.87x	-.--%	17.19B
ANHUI CONCH CEMENT COMPANY LIMITED	13.29x	0.41x	1.91x	4.26%	13.24B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	13B
SHREE CEMENT LIMITED	45.3x	3.45x	16.7x	0.66%	8.93B
BUZZI SPA	8.85x	1.29x	5.01x	1.87%	8.29B
BUA CEMENT PLC	22.89x	7.51x	13.95x	4.21%	7.85B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.85x	1.43x	5.61x	2.46%	6.27B
TCC GROUP HOLDINGS CO., LTD.	34.19x	1.42x	6.95x	2.06%	6B
Average	20.49x	2.80x	8.94x	2.65%	12.99B
Weighted average by Cap.	21.01x	2.78x	9.50x	2.66%