|
Delayed
Japan Exchange
10:09:09 19/08/2026 am IST
|
5-day change | 1st Jan Change | ||
| 3,840.00 JPY | -7.47% |
|
-7.69% | +14.46% |
| 06/08 | Espec Corp. authorizes a Buyback Plan. | CI |
| 06/08 | Espec Corp. announces an Equity Buyback for 1,300,000 shares, representing 6.07% for ¥6,000 million. | CI |
Company Valuation: Espec Corp.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 44,026 | 44,429 | 66,589 | 52,005 | 64,103 | 87,661 | - | - |
| Change | - | 0.91% | 49.88% | -21.9% | 23.27% | 36.75% | - | - |
| Enterprise Value (EV) | 28,221 | 30,422 | 55,023 | 39,363 | 50,018 | 87,661 | 87,661 | 87,661 |
| Change | - | 7.8% | 80.86% | -28.46% | 27.07% | 75.26% | 0% | 0% |
| P/E | 23.2x | 13.5x | 13.4x | 8.66x | 11x | 14.9x | 13.4x | 12x |
| PBR | 0.97x | 0.95x | 1.26x | 0.92x | 1.03x | 1.37x | 1.29x | 1.21x |
| PEG | - | 0.2x | 0.3x | 0.4x | -6.6x | 4.61x | 1.2x | 1x |
| Capitalization / Revenue | 1.05x | 0.84x | 1.07x | 0.77x | 0.92x | 1.19x | 1.14x | 1.08x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.19x | 1.14x | 1.08x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10.8x | 9.66x | 8.6x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 60 | 69 | 75 | 95 | 115 | 115 | 124.4 | 136 |
| Rate of return | 3.05% | 3.39% | 2.46% | 3.99% | 3.87% | 2.77% | 3% | 3.28% |
| EPS 2 | 84.89 | 150.3 | 227.6 | 275 | 270.4 | 279.1 | 309.3 | 346.3 |
| Distribution rate | 70.7% | 45.9% | 33% | 34.5% | 42.5% | 41.2% | 40.2% | 39.3% |
| Net sales 1 | 41,852 | 52,892 | 62,126 | 67,288 | 70,034 | 73,507 | 77,083 | 81,535 |
| EBITDA | 3,266 | 5,705 | 8,105 | 9,249 | 9,044 | - | - | - |
| EBIT 1 | 1,968 | 4,366 | 6,585 | 7,526 | 7,084 | 8,133 | 9,070 | 10,195 |
| Net income 1 | 1,905 | 3,330 | 4,969 | 6,003 | 5,879 | 5,940 | 6,583 | 7,400 |
| Net Debt | -15,805 | -14,007 | -11,566 | -12,642 | -14,085 | - | - | - |
| Reference price 2 | 1,968.00 | 2,035.00 | 3,050.00 | 2,382.00 | 2,973.00 | 4,150.00 | 4,150.00 | 4,150.00 |
| Nbr of stocks (in thousands) | 22,371 | 21,832 | 21,832 | 21,832 | 21,562 | 21,123 | - | - |
| Announcement Date | 13/05/22 | 12/05/23 | 15/05/24 | 15/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.35x | - | - | 2.68% | 55Cr | |
| 49.92x | 8.89x | 28.19x | -.--% | 5.83TCr | |
| 34.01x | 4.88x | 17.4x | 0.31% | 2.03TCr | |
| 323.42x | - | - | - | 1.94TCr | |
| 41.1x | 9.42x | 30.75x | 0.52% | 1.07TCr | |
| 181.64x | 14.98x | 80.7x | -.--% | 989.87Cr | |
| 53.44x | 6.03x | 24.31x | - | 794.02Cr | |
| 33.77x | 3.82x | 18.62x | 0.28% | 768.84Cr | |
| 171.52x | - | - | - | 787.17Cr | |
| Average | 100.46x | 8.00x | 33.33x | 0.63% | 1.58TCr | |
| Weighted average by Cap. | 99.28x | 8.22x | 30.14x | 0.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6859 Stock
- Valuation Espec Corp.
Select your edition
All financial news and data tailored to specific country editions
