Valuation GS Yuasa Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 18/08/2026 +04			5-day change	1st Jan Change
5,519.00 ^JPY	-2.85%		+1.27%	+47.17%

08-05	GS Yuasa Corporation Revises Consolidated Earnings Guidance for the First Half Ending September 30, 2026 and for the Full Fiscal Year Ending March 31, 2027	CI
08-05	GS Yuasa Corporation Provides Year-End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	183,304	191,639	315,555	238,970	529,390	553,662	-	-
Change	-	4.55%	64.66%	-24.27%	121.53%	4.58%	-	-
Enterprise Value (EV) ¹	253,122	267,552	337,293	293,214	580,469	640,475	630,507	631,519
Change	-	5.7%	26.07%	-13.07%	97.97%	10.34%	-1.56%	0.16%
P/E	22.2x	13.8x	8.51x	7.86x	12.6x	13x	12.6x	11.2x
PBR	0.87x	0.83x	0.96x	0.69x	1.34x	1.26x	1.23x	1.13x
PEG	-	0.2x	0x	-0.4x	0.3x	2.75x	3.91x	0.9x
Capitalization / Revenue	0.42x	0.37x	0.56x	0.41x	0.87x	0.82x	0.81x	0.75x
EV / Revenue	0.59x	0.52x	0.6x	0.51x	0.95x	0.95x	0.92x	0.85x
EV / EBITDA	6.09x	5.07x	5.19x	3.93x	6.69x	6.87x	6.26x	5.65x
EV / EBIT	11.2x	8.49x	8.11x	5.86x	9.65x	9.63x	8.86x	7.99x
EV / FCF	-14.6x	152x	24.4x	-15x	-120x	-22.5x	27.2x	20.2x
FCF Yield	-6.84%	0.66%	4.1%	-6.66%	-0.83%	-4.44%	3.67%	4.96%
Dividend per Share ²	50	50	70	75	90	101.7	108.9	125.2
Rate of return	2.14%	2.1%	2.23%	3.15%	1.71%	1.79%	1.92%	2.2%
EPS ²	105.2	173.1	369.7	303.2	417.3	437.1	451.2	507.7
Distribution rate	47.5%	28.9%	18.9%	24.7%	21.6%	23.3%	24.1%	24.7%
Net sales ¹	432,133	517,735	562,897	580,340	608,995	672,467	686,444	742,183
EBITDA ¹	41,530	52,762	65,000	74,688	86,799	93,233	100,759	111,850
EBIT ¹	22,664	31,500	41,595	50,028	60,172	66,514	71,178	79,033
Net income ¹	8,468	13,925	32,064	30,416	41,863	43,721	45,292	50,817
Net Debt ¹	69,818	75,913	21,738	54,244	51,079	86,813	76,845	77,857
Reference price ²	2,341.00	2,382.00	3,146.00	2,382.50	5,277.00	5,681.00	5,681.00	5,681.00
Nbr of stocks (in thousands)	78,301	80,453	100,304	100,302	100,320	100,319	-	-
Announcement Date	12/05/22	11/05/23	10/05/24	13/05/25	13/05/26	-	-	-

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.($)
GS YUASA CORPORATION	13x	0.98x	7.04x	1.79%	3.58B
QUANTUMSCAPE CORPORATION	-9.2x	-	-12.58x	-.--%	3.79B
ZHEJIANG EV-TECH CO.,LTD.	27.74x	-	-	-	1.58B
CAMEL GROUP CO., LTD.	9.91x	-	-	4.82%	1.35B
TIANNENG POWER INTERNATIONAL LIMITED	2.79x	-	-	9.62%	695M
SOLID POWER, INC.	-5.88x	-	-	-	536M
Average	6.39x	0.98x	-2.77x	4.06%	1.92B
Weighted average by Cap.	5.86x	0.98x	-3.05x	2.08%