|
Market Closed -
Japan Exchange
05:30:00 30/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 4,240.00 JPY | -6.61% |
|
-4.72% | +26.38% |
| 07/10 | Tranche Update on Espec Corp.'s Equity Buyback Plan announced on August 6, 2026. | CI |
| 06/08 | Espec Corp. authorizes a Buyback Plan. | 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 | 89,562 | - | - |
| Change | - | 0.91% | 49.88% | -21.9% | 23.27% | 39.71% | - | - |
| Enterprise Value (EV) | 28,221 | 30,422 | 55,023 | 39,363 | 50,018 | 89,562 | 89,562 | 89,562 |
| Change | - | 7.8% | 80.86% | -28.46% | 27.07% | 79.06% | 0% | 0% |
| P/E | 23.2x | 13.5x | 13.4x | 8.66x | 11x | 14.8x | 13.4x | 11.9x |
| PBR | 0.97x | 0.95x | 1.26x | 0.92x | 1.03x | 1.38x | 1.29x | 1.21x |
| PEG | - | 0.2x | 0.3x | 0.4x | -6.6x | 2.54x | 1.3x | 1x |
| Capitalization / Revenue | 1.05x | 0.84x | 1.07x | 0.77x | 0.92x | 1.22x | 1.16x | 1.09x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.22x | 1.16x | 1.09x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10.9x | 9.7x | 8.57x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 60 | 69 | 75 | 95 | 115 | 116 | 127 | 139.5 |
| Rate of return | 3.05% | 3.39% | 2.46% | 3.99% | 3.87% | 2.74% | 3% | 3.29% |
| EPS 2 | 84.89 | 150.3 | 227.6 | 275 | 270.4 | 286.2 | 316.8 | 355.4 |
| Distribution rate | 70.7% | 45.9% | 33% | 34.5% | 42.5% | 40.5% | 40.1% | 39.3% |
| Net sales 1 | 41,852 | 52,892 | 62,126 | 67,288 | 70,034 | 73,640 | 77,417 | 82,035 |
| EBITDA | 3,266 | 5,705 | 8,105 | 9,249 | 9,044 | - | - | - |
| EBIT 1 | 1,968 | 4,366 | 6,585 | 7,526 | 7,084 | 8,200 | 9,237 | 10,445 |
| Net income 1 | 1,905 | 3,330 | 4,969 | 6,003 | 5,879 | 5,980 | 6,683 | 7,550 |
| 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 | 4,240.00 | 4,240.00 | 4,240.00 |
| Nbr of stocks (in thousands) | 22,371 | 21,832 | 21,832 | 21,832 | 21,562 | 21,123 | - | - |
| Announcement Date | 13/5/22 | 12/5/23 | 15/5/24 | 15/5/25 | 14/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.87x | - | - | 2.56% | 608M | |
| 29.99x | 5.34x | 19.48x | 0.87% | 117B | |
| 31.15x | 4.88x | 18.61x | 1.72% | 89.42B | |
| 29.51x | 3.37x | 19.46x | 0.7% | 64.62B | |
| 41.3x | 6.46x | 28.45x | 1.86% | 60.29B | |
| 38.64x | 7.83x | 22.91x | -.--% | 56.15B | |
| 24.11x | 4.63x | 15.94x | 2.48% | 33.96B | |
| 31.94x | 4.2x | 15.83x | 0.11% | 31.04B | |
| 23.16x | 3.35x | 14.42x | 1.01% | 27.98B | |
| 18.72x | 3.16x | 10.16x | 1.61% | 25.94B | |
| Average | 28.44x | 4.80x | 18.36x | 1.29% | 50.71B | |
| Weighted average by Cap. | 31.19x | 5.08x | 19.55x | 1.13% |
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
