Valuation JSP Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 29/10/2026 +04			5-day change	1st Jan Change
3,025.00 ^JPY	+0.50%		+1.04%	+23.62%

08-07	JSP Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-31	JSP Corporation Provides Dividend Guidance for the Second Quarter End of 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	45,816	46,233	60,278	53,725	59,621	79,276	-	-
Change	-	0.91%	30.38%	-10.87%	10.97%	32.97%	-	-
Enterprise Value (EV)	49,505	52,789	65,536	60,431	64,961	79,276	79,276	79,276
Change	-	6.63%	24.15%	-7.79%	7.5%	22.04%	0%	0%
P/E	15.8x	18.3x	10.4x	10.6x	9.03x	10.2x	9.91x	8.81x
PBR	0.53x	0.5x	0.63x	0.53x	0.55x	-	-	-
PEG	-	-1.5x	0x	-0.8x	0.3x	0.6x	3.83x	0.7x
Capitalization / Revenue	0.4x	0.35x	0.45x	0.38x	0.41x	0.47x	0.45x	0.44x
EV / Revenue	0x	0x	0x	0x	0x	0.47x	0.45x	0.44x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.27x	7.08x	6.29x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	50	50	65	80	90	100	105	110
Rate of return	3.25%	3.22%	2.83%	3.9%	3.96%	3.31%	3.47%	3.64%
EPS ²	97.06	84.91	221.8	193.3	251.9	297.6	305.3	343.4
Distribution rate	51.5%	58.9%	29.3%	41.4%	35.7%	33.6%	34.4%	32%
Net sales ¹	114,125	131,714	135,051	142,250	145,456	170,000	175,500	181,000
EBITDA	11,421	-	15,195	-	-	-	-	-
EBIT ¹	4,589	2,956	7,563	6,888	7,765	10,900	11,200	12,600
Net income ¹	2,893	2,531	6,391	5,066	6,602	7,800	8,000	9,000
Net Debt	3,689	6,556	5,258	6,706	5,340	-	-	-
Reference price ²	1,537.00	1,551.00	2,300.00	2,050.00	2,275.00	3,025.00	3,025.00	3,025.00
Nbr of stocks (in thousands)	29,808	29,808	26,208	26,207	26,207	26,207	-	-
Announcement Date	28/04/22	28/04/23	30/04/24	30/04/25	30/04/26	-	-	-

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.($)
JSP CORPORATION	10.11x	-	-	3.32%	499M
LINDE PLC	31.01x	7.09x	18.12x	1.27%	234B
AIR LIQUIDE	28.22x	4.35x	14.03x	2.1%	124B
THE SHERWIN-WILLIAMS COMPANY	28.82x	3.49x	18.04x	1%	77.04B
NAN YA PLASTICS CORPORATION	20.61x	7.33x	32.57x	3.59%	77.96B
AIR PRODUCTS & CHEMICALS, INC.	91.2x	6.71x	15.62x	2.35%	68.41B
SABIC	88.71x	1.31x	9.18x	5.86%	37.78B
WANHUA CHEMICAL GROUP CO., LTD.	10.94x	1.07x	5.83x	2.82%	33.08B
PPG INDUSTRIES, INC.	16.35x	1.87x	10.93x	2.46%	26.33B
DOW INC.	17.42x	0.87x	6.04x	4.08%	24.8B
Average	34.34x	3.79x	14.48x	2.88%	70.38B
Weighted average by Cap.	36.09x	5.20x	17.00x	2.21%