Valuation Espec Corp.

Stocks

Market Closed - Japan Exchange 14:30:00 14/09/2026 HKT			5-day change	1st Jan Change
3,830.00 ^JPY	+0.39%		-4.37%	+14.16%

08-06	Espec Corp. authorizes a Buyback Plan.	CI
08-06	Espec Corp. announces an Equity Buyback for 1,300,000 shares, representing 6.07% for ¥6,000 million.	CI

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	80,584	-	-
Change	-	0.91%	49.88%	-21.9%	23.27%	25.71%	-	-
Enterprise Value (EV)	28,221	30,422	55,023	39,363	50,018	80,584	80,584	80,584
Change	-	7.8%	80.86%	-28.46%	27.07%	61.11%	0%	0%
P/E	23.2x	13.5x	13.4x	8.66x	11x	13.2x	12.1x	10.7x
PBR	0.97x	0.95x	1.26x	0.92x	1.03x	1.24x	1.16x	1.09x
PEG	-	0.2x	0.3x	0.4x	-6.6x	1.93x	1.32x	0.8x
Capitalization / Revenue	1.05x	0.84x	1.07x	0.77x	0.92x	1.09x	1.04x	0.98x
EV / Revenue	0x	0x	0x	0x	0x	1.09x	1.04x	0.98x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.71x	8.72x	7.72x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	60	69	75	95	115	116	126.4	139.5
Rate of return	3.05%	3.39%	2.46%	3.99%	3.87%	3.04%	3.31%	3.66%
EPS ²	84.89	150.3	227.6	275	270.4	288.8	315.3	355.4
Distribution rate	70.7%	45.9%	33%	34.5%	42.5%	40.2%	40.1%	39.3%
Net sales ¹	41,852	52,892	62,126	67,288	70,034	73,840	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	8,300	9,237	10,445
Net income ¹	1,905	3,330	4,969	6,003	5,879	6,047	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	3,815.00	3,815.00	3,815.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ESPEC CORP.	13.21x	-	-	3.04%	525M
KEYSIGHT TECHNOLOGIES, INC.	41.8x	8.04x	23.4x	-.--%	57.65B
MKS INC.	28.34x	4.17x	14.87x	0.37%	18.07B
SKYVERSE TECHNOLOGY CO., LTD.	423.17x	-	-	-	15.99B
COGNEX CORPORATION	39.65x	9.06x	29.57x	0.53%	10.8B
WUHAN JINGCE ELECTRONICS GROUP CO., LTD.	168.85x	12.52x	66.55x	-.--%	7.91B
RALLIANT CORPORATION	31.51x	3.58x	17.43x	0.3%	7.44B
ESCO TECHNOLOGIES INC.	46.57x	5.28x	21.34x	-	7B
CHINA RAILWAY SIGNAL & COMMUNICATION CORPORATION LIMITED	7.5x	-	-	7.34%	6.97B
Average	88.95x	7.11x	28.86x	1.66%	14.71B
Weighted average by Cap.	91.20x	7.34x	25.19x	0.62%