Valuation GEOSTR Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 30/09/26 pm AEST			5-day change	1st Jan Change
400.00 ^JPY	+0.50%		-1.23%	-2.20%

09/02	GEOSTR Corporation's Equity Buyback announced on February 6, 2026, has closed with 650,000 shares, representing 2.08% for ¥279.5 million.	CI
09/02	Tranche Update on GEOSTR Corporation's Equity Buyback Plan announced on February 6, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	10,074	9,260	10,793	9,323	13,265	12,254	-	-
Change	-	-8.07%	16.55%	-13.62%	42.28%	-7.62%	-	-
Enterprise Value (EV)	9,721	8,758	10,499	9,059	12,866	12,254	12,254	12,254
Change	-	-9.9%	19.88%	-13.72%	42.02%	-4.76%	0%	0%
P/E	6.92x	14.3x	9.78x	11.2x	7.14x	6.13x	9.43x	9.07x
PBR	0.46x	0.42x	0.46x	0.39x	0.52x	-	-	-
PEG	-	-0.3x	0.1x	-0.5x	0x	0.62x	-0.3x	2.26x
Capitalization / Revenue	0.33x	0.37x	0.4x	0.33x	0.46x	0.48x	0.47x	0.38x
EV / Revenue	0x	0x	0x	0x	0x	0.48x	0.47x	0.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.17x	7.66x	6.13x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	14	6	11	11	13	10	11	12
Rate of return	4.35%	2.03%	3.19%	3.69%	3.07%	2.5%	2.75%	3%
EPS ²	46.53	20.65	35.26	26.71	59.41	65.3	42.4	44.1
Distribution rate	30.1%	29.1%	31.2%	41.2%	21.9%	15.3%	25.9%	27.2%
Net sales ¹	30,860	25,236	26,910	28,527	28,858	25,500	26,000	32,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,204	1,522	1,831	1,551	2,050	1,500	1,600	2,000
Net income ¹	1,455	645	1,102	835	1,852	1,900	1,000	1,250
Net Debt	-353	-502	-294	-264	-399	-	-	-
Reference price ²	322.00	296.00	345.00	298.00	424.00	400.00	400.00	400.00
Nbr of stocks (in thousands)	31,285	31,285	31,285	31,285	31,285	30,635	-	-
Announcement Date	13/5/22	12/5/23	15/5/24	15/5/25	15/5/26	-	-	-

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.($)
GEOSTR CORPORATION	6.09x	-	-	2.51%	77.32M
CRH PLC	14.52x	1.75x	8.42x	1.86%	56.24B
HOLCIM LTD	18.65x	2.56x	10.13x	2.74%	45.22B
MARTIN MARIETTA MATERIALS, INC.	31.64x	5.79x	17.09x	0.72%	34.02B
ULTRATECH CEMENT LIMITED	32.45x	3.36x	17.25x	0.95%	33.2B
VULCAN MATERIALS COMPANY	27.05x	4.29x	14.34x	0.86%	31.46B
HEIDELBERG MATERIALS AG	11.47x	1.38x	6.43x	2.68%	28.72B
CHINA JUSHI CO., LTD.	20.35x	6.35x	12.51x	2.13%	23.47B
GRASIM INDUSTRIES LIMITED	70.91x	4.43x	68.52x	0.32%	21.91B
AMRIZE AG	15.33x	1.93x	7.75x	1.43%	20.46B
Average	24.85x	3.54x	18.05x	1.62%	29.48B
Weighted average by Cap.	24.90x	3.34x	15.87x	1.61%