|
Market Closed -
Japan Exchange
14:30:00 25/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 1,057.00 JPY | +1.05% |
|
+0.86% | +5.38% |
| 29/10/24 | Estic Corporation Reports Earnings Results for the Half Year Ended September 30, 2024 | CI |
| 27/08/19 | Tranche Update on Estic Corporation's Equity Buyback Plan announced on July 26, 2019. | CI |
Company Valuation: Estic Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 11,886 | 10,849 | 8,337 | 9,212 | 8,972 | 10,347 |
| Change | - | -8.73% | -23.15% | 10.49% | -2.6% | 15.32% |
| Enterprise Value (EV) 1 | 10,682 | 8,827 | 6,162 | 7,699 | 5,646 | 7,662 |
| Change | - | -17.37% | -30.19% | 24.94% | -26.66% | 35.7% |
| P/E | 16.3x | 13.2x | 7.72x | 8.13x | 7.59x | 8.89x |
| PBR | 1.84x | 1.5x | 1.01x | 1x | 0.86x | 0.92x |
| PEG | - | 1.1x | 0.2x | 1.66x | 1.84x | -5.48x |
| Capitalization / Revenue | 2.25x | 1.89x | 1.24x | 1.29x | 1.14x | 1.29x |
| EV / Revenue | 2.02x | 1.53x | 0.92x | 1.08x | 0.72x | 0.95x |
| EV / EBITDA | 8.88x | 7.13x | 3.85x | 4.69x | 3.1x | 4.39x |
| EV / EBIT | 10.1x | 7.87x | 4.15x | 5.17x | 3.45x | 4.86x |
| EV / FCF | 13.3x | 11.1x | 33x | -11.5x | 3.31x | -14x |
| FCF Yield | 7.54% | 9.01% | 3.03% | -8.67% | 30.2% | -7.12% |
| Dividend per Share 2 | 15.25 | - | 23 | 25 | 28 | 29 |
| Rate of return | 1.27% | - | 2.74% | 2.7% | 3.11% | 2.79% |
| EPS 2 | 73.52 | 82.64 | 108.6 | 113.9 | 118.6 | 116.7 |
| Distribution rate | 20.7% | - | 21.2% | 21.9% | 23.6% | 24.8% |
| Net sales 1 | 5,294 | 5,754 | 6,718 | 7,127 | 7,881 | 8,033 |
| EBITDA 1 | 1,203 | 1,238 | 1,600 | 1,640 | 1,824 | 1,745 |
| EBIT 1 | 1,056 | 1,121 | 1,484 | 1,490 | 1,638 | 1,575 |
| Net income 1 | 729 | 820 | 1,079 | 1,133 | 1,181 | 1,163 |
| Net Debt 1 | -1,204 | -2,022 | -2,175 | -1,513 | -3,326 | -2,685 |
| Reference price 2 | 1,198.75 | 1,093.00 | 839.00 | 926.00 | 901.00 | 1,038.00 |
| Nbr of stocks (in thousands) | 9,916 | 9,926 | 9,937 | 9,948 | 9,958 | 9,968 |
| Announcement Date | 17/6/21 | 17/6/22 | 19/6/23 | 19/6/24 | 19/6/25 | 17/6/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 66.95M | |
| 31.28x | 5.45x | 19.7x | 0.83% | 123B | |
| 27.1x | 4.99x | 17.46x | 2.22% | 35.49B | |
| 20.34x | 1.74x | 12.52x | 2.31% | 29.59B | |
| 30.02x | 4.01x | 15.14x | 0.11% | 29.52B | |
| 19.95x | 3.42x | 10.95x | 1.53% | 27.81B | |
| 21.19x | 3.07x | 13.25x | 1.1% | 25.84B | |
| 22.4x | 2.74x | 11.81x | 1.69% | 23.96B | |
| 97.35x | 34.29x | 75.13x | 0.44% | 23.67B | |
| 26.38x | 3.3x | 16.14x | 1.72% | 23.48B | |
| Average | 32.89x | 7.00x | 21.34x | 1.33% | 34.28B | |
| Weighted average by Cap. | 31.72x | 6.27x | 20.29x | 1.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 6161 Stock
- Valuation Estic Corporation
Select your edition
All financial news and data tailored to specific country editions
