Valuation GSI Creos Corporation

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 30/06/2026 +04			5-day change	1st Jan Change
2,351.00 ^JPY	-0.89%		+0.56%	-5.20%

05-15	Gsi Creos Corporation Provides Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
05-15	GSI Creos Corporation Proposes Year-End Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,995	13,948	19,497	29,723	24,350	28,895	-	-
Change	-	-12.8%	39.79%	52.45%	-18.08%	18.66%	-	-
Enterprise Value (EV)	13,606	18,422	25,779	35,260	29,833	28,895	28,895	28,895
Change	-	35.4%	39.94%	36.78%	-15.39%	-3.15%	0%	0%
P/E	7.89x	8.56x	11x	14.7x	10.3x	11.6x	9.42x	7.97x
PBR	0.69x	0.57x	0.75x	1.08x	0.81x	0.92x	-	-
PEG	-	-0.5x	1.29x	1x	0.6x	1.48x	1.07x	0.4x
Capitalization / Revenue	0.14x	0.12x	0.15x	0.2x	0.15x	0.16x	0.17x	0.16x
EV / Revenue	0x	0x	0x	0x	0x	0.17x	0.17x	0.16x
EV / EBITDA	-	-	-	-	-	6.98x	6.32x	5.45x
EV / EBIT	0x	0x	0x	0x	0x	7.56x	6.85x	5.87x
EV / FCF	0x	-	-0x	-0x	0x	9.66x	14.9x	8.47x
FCF Yield	32.3%	-	-12.1%	-0.37%	10.7%	14.2%	6.71%	11.8%
Dividend per Share ²	30	65	73	83	97	104	130.9	154.8
Rate of return	2.35%	5.71%	4.59%	3.43%	4.89%	4.31%	5.52%	6.53%
EPS ²	161.6	133	144.3	164.6	192.2	207.2	251.8	297.6
Distribution rate	18.6%	48.9%	50.6%	50.4%	50.5%	50.2%	52%	52%
Net sales ¹	116,375	111,829	131,054	146,194	165,541	188,677	174,370	185,580
EBITDA ¹	-	-	-	-	-	4,083	4,570	5,300
EBIT ¹	3,632	2,008	1,829	2,881	2,950	3,605	4,220	4,920
Net income ¹	2,026	1,638	1,769	2,019	2,358	2,544	3,090	3,650
Net Debt	-2,389	4,474	6,282	5,537	5,483	-	-	-
Reference price ²	1,276.00	1,138.00	1,590.00	2,423.00	1,984.00	2,372.00	2,372.00	2,372.00
Nbr of stocks (in thousands)	12,535	12,256	12,263	12,267	12,273	12,182	-	-
Announcement Date	14/05/21	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GSI CREOS CORPORATION	10.25x	-	-	4.99%	178M
JIANGSU GUOTAI INTERNATIONAL GROUP CO., LTD.	9.73x	-	-	6.06%	1.7B
Average	9.99x			5.52%	939.23M
Weighted average by Cap.	9.78x			5.95%