Valuation GSI Creos Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 03/07/2026 +04			5-day change	1st Jan Change
2,418.00 ^JPY	+0.75%		+3.73%	-2.50%

07-01	Tranche Update on GSI Creos Corporation's Equity Buyback Plan announced on February 9, 2026.	CI
05-15	Gsi Creos Corporation Provides Earnings 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
Market Cap ¹	13,948	19,497	29,723	24,350	29,646	29,236	-
Change	-	39.79%	52.45%	-18.08%	21.75%	-1.38%	-
Enterprise Value (EV)	18,422	25,779	35,260	29,833	33,895	29,236	29,236
Change	-	39.94%	36.78%	-15.39%	13.61%	-13.75%	0%
P/E	8.56x	11x	14.7x	10.3x	11.6x	9.53x	8.06x
PBR	0.57x	0.75x	1.08x	0.81x	0.92x	-	-
PEG	-	1.29x	1x	0.6x	1.48x	0.4x	0.4x
Capitalization / Revenue	0.12x	0.15x	0.2x	0.15x	0.16x	0.17x	0.16x
EV / Revenue	0x	0x	0x	0x	0x	0.17x	0.16x
EV / EBITDA	-	-	-	-	0x	6.4x	5.52x
EV / EBIT	0x	0x	0x	0x	0x	6.93x	5.94x
EV / FCF	-	-0x	-0x	0x	0x	15.1x	8.57x
FCF Yield	-	-12.1%	-0.37%	10.7%	14.2%	6.64%	11.7%
Dividend per Share ²	65	73	83	97	104	130.9	154.8
Rate of return	5.71%	4.59%	3.43%	4.89%	4.31%	5.45%	6.45%
EPS ²	133	144.3	164.6	192.2	207.2	251.8	297.6
Distribution rate	48.9%	50.6%	50.4%	50.5%	50.2%	52%	52%
Net sales ¹	111,829	131,054	146,194	165,541	188,677	174,370	185,580
EBITDA ¹	-	-	-	-	4,083	4,570	5,300
EBIT ¹	2,008	1,829	2,881	2,950	3,605	4,220	4,920
Net income ¹	1,638	1,769	2,019	2,358	2,544	3,090	3,650
Net Debt	4,474	6,282	5,537	5,483	4,249	-	-
Reference price ²	1,138.00	1,590.00	2,423.00	1,984.00	2,414.00	2,400.00	2,400.00
Nbr of stocks (in thousands)	12,256	12,263	12,267	12,273	12,281	12,182	-
Announcement Date	13/05/22	15/05/23	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GSI CREOS CORPORATION	9.53x	-	-	5.45%	182M
JIANGSU GUOTAI INTERNATIONAL GROUP CO., LTD.	10.12x	-	-	5.82%	1.77B
Average	9.83x			5.64%	976.29M
Weighted average by Cap.	10.07x			5.78%