|
Market Closed -
Japan Exchange
05:30:00 29/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 1,201.00 JPY | -0.33% |
|
-3.15% | -8.46% |
| 21/09 | Vertex Corporation(TSE:5290) added to S&P Global BMI Index | CI |
| 18/09 | Tranche Update on Vertex Corporation's Equity Buyback Plan announced on May 28, 2026. | CI |
Company Valuation: Vertex Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 25,927 | 34,133 | 41,856 | 45,931 | 97,476 | 59,138 | - | - |
| Change | - | 31.65% | 22.62% | 9.73% | 112.23% | -39.33% | - | - |
| Enterprise Value (EV) | 17,075 | 28,420 | 32,689 | 32,517 | 85,447 | 59,138 | 59,138 | 59,138 |
| Change | - | 66.44% | 15.02% | -0.53% | 162.78% | -30.79% | 0% | 0% |
| P/E | 5.97x | 9.19x | 11.3x | 9.58x | 9.5x | 13.5x | 11.3x | 11x |
| PBR | 0.89x | 1.09x | 1.25x | 1.27x | 2.21x | - | - | - |
| PEG | - | -0.7x | 5.31x | 0.3x | 0x | -0.2x | 0.6x | 3.9x |
| Capitalization / Revenue | 0.69x | 0.87x | 1.14x | 1.18x | 2.1x | 1.14x | 1.07x | 1.05x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.14x | 1.07x | 1.05x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 8.33x | 7.58x | 7.39x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 13.33 | 15 | 20 | 30 | 35 | 40 | 43.5 | 44 |
| Rate of return | 2.77% | 2.32% | 2.45% | 3.29% | 1.77% | 3.33% | 3.62% | 3.66% |
| EPS 2 | 80.48 | 70.43 | 71.93 | 95.3 | 208 | 89.1 | 106.3 | 109.3 |
| Distribution rate | 16.6% | 21.3% | 27.8% | 31.5% | 16.8% | 44.9% | 40.9% | 40.3% |
| Net sales 1 | 37,514 | 39,095 | 36,833 | 38,918 | 46,519 | 51,700 | 55,450 | 56,500 |
| EBITDA | - | 6,467 | 6,799 | - | - | - | - | - |
| EBIT 1 | 6,143 | 5,560 | 5,727 | 6,285 | 7,058 | 7,100 | 7,800 | 8,000 |
| Net income 1 | 4,242 | 3,742 | 3,728 | 4,826 | 10,315 | 4,767 | 5,250 | 5,400 |
| Net Debt | -8,852 | -5,713 | -9,167 | -13,414 | -12,029 | - | - | - |
| Reference price 2 | 480.67 | 647.00 | 816.00 | 913.00 | 1,976.00 | 1,201.00 | 1,201.00 | 1,201.00 |
| Nbr of stocks (in thousands) | 53,940 | 52,756 | 51,294 | 50,307 | 49,330 | 49,241 | - | - |
| Announcement Date | 12/5/22 | 11/5/23 | 10/5/24 | 14/5/25 | 14/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.52x | - | - | 3.32% | 375M | |
| 15.33x | 1.79x | 8.77x | 1.81% | 57.57B | |
| 18.82x | 2.55x | 10.04x | 2.76% | 45.41B | |
| 34.51x | 6.12x | 18.59x | 0.68% | 36.22B | |
| 34.17x | 3.37x | 17.96x | 1.14% | 34.3B | |
| 30.53x | 4.67x | 15.89x | 0.79% | 34.34B | |
| 11.63x | 1.4x | 6.53x | 2.64% | 28.75B | |
| 16.3x | 2.04x | 8.26x | 1.34% | 21.82B | |
| 66.89x | 4.15x | 64.28x | 0.34% | 20.65B | |
| 15.28x | 4.93x | 9.95x | 2.6% | 18.66B | |
| Average | 25.70x | 3.45x | 17.81x | 1.74% | 29.81B | |
| Weighted average by Cap. | 25.39x | 3.29x | 15.71x | 1.62% |
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
- 5290 Stock
- Valuation Vertex Corporation
Select your edition
All financial news and data tailored to specific country editions
