Valuation GEOSTR Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 27/08/2026 +04			5-day change	1st Jan Change
431.00 ^JPY	+0.94%		+8.02%	+5.38%

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	13,081	-	-
Change	-	-8.07%	16.55%	-13.62%	42.28%	-1.38%	-	-
Enterprise Value (EV)	9,721	8,758	10,499	9,059	12,866	13,081	13,081	13,081
Change	-	-9.9%	19.88%	-13.72%	42.02%	1.67%	0%	0%
P/E	6.92x	14.3x	9.78x	11.2x	7.14x	6.54x	10.1x	9.68x
PBR	0.46x	0.42x	0.46x	0.39x	0.52x	-	-	-
PEG	-	-0.3x	0.1x	-0.5x	0x	0.66x	-0.3x	2.41x
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	7.69x	6.54x	6.23x
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%	2.58%	2.81%
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	427.00	427.00	427.00
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	6.54x	-	-	2.34%	82.08M
HOLCIM LTD	20.3x	2.74x	10.83x	2.53%	50.67B
JAMES HARDIE INDUSTRIES PLC	28.64x	3.73x	13.17x	-.--%	17.68B
ANHUI CONCH CEMENT COMPANY LIMITED	11.26x	0.52x	2.3x	4.56%	13.45B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.88B
SHREE CEMENT LIMITED	47.96x	3.68x	17.81x	0.63%	9.41B
BUZZI SPA	9.13x	1.34x	5.21x	1.81%	8.63B
BUA CEMENT PLC	23.41x	7.68x	14.26x	4.11%	7.96B
EAGLE MATERIALS INC.	15.83x	3.32x	10.69x	0.5%	6.14B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.74x	1.41x	5.54x	2.48%	6.17B
Average	18.92x	3.09x	9.63x	2.5%	13.31B
Weighted average by Cap.	20.62x	2.94x	9.98x	2.56%